[WINTONI] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[WINTONI] WINTONI GROUP BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 43.94%
YoY- 68.77%
Quarter Report
Latest QR
Upcoming QR
WINTONI's Result
WINTONI's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 21,938 19,828 13,311 11,135 16,335 10,922 42,228 -10.33%
PBT 4,576 -2,343 -2,624 -1,374 -4,640 -6,721 -640 -
Tax 922 0 -1 0 258 0 -278 -
NP 5,498 -2,343 -2,625 -1,374 -4,382 -6,721 -918 -
-
NP to SH 4,604 -2,343 -2,625 -1,374 -4,399 -6,859 884 31.64%
-
Tax Rate -20.15% - - - - - - -
Total Cost 16,440 22,171 15,936 12,509 20,717 17,643 43,146 -14.84%
-
Net Worth 49,173 30,166 18,729 21,068 21,767 24,905 10,414 29.50%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 49,173 30,166 18,729 21,068 21,767 24,905 10,414 29.50%
NOSH 512,222 330,769 301,600 300,555 297,777 285,945 73,030 38.33%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 25.06% -11.82% -19.72% -12.34% -26.83% -61.54% -2.17% -
ROE 9.36% -7.77% -14.02% -6.52% -20.21% -27.54% 8.49% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 4.28 5.99 4.41 3.70 5.49 3.82 57.82 -35.18%
EPS 0.90 -0.71 -0.87 -0.46 -1.48 -2.40 1.21 -4.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.096 0.0912 0.0621 0.0701 0.0731 0.0871 0.1426 -6.37%
Adjusted Per Share Value based on latest NOSH - 300,555
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 4.28 3.87 2.59 2.17 3.18 2.13 8.23 -10.32%
EPS 0.90 -0.46 -0.51 -0.27 -0.86 -1.34 0.17 32.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0959 0.0588 0.0365 0.0411 0.0424 0.0485 0.0203 29.51%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.395 0.055 0.095 0.12 0.04 0.05 0.05 -
P/RPS 9.22 0.92 2.15 3.24 0.73 1.31 0.09 116.23%
P/EPS 43.95 -7.76 -10.92 -26.25 -2.71 -2.08 4.13 48.28%
EY 2.28 -12.88 -9.16 -3.81 -36.93 -47.97 24.21 -32.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.11 0.60 1.53 1.71 0.55 0.57 0.35 50.73%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 30/05/14 23/05/13 21/05/12 24/05/11 31/05/10 29/05/09 -
Price 0.365 0.05 0.12 0.14 0.045 0.05 0.08 -
P/RPS 8.52 0.83 2.72 3.78 0.82 1.31 0.14 98.26%
P/EPS 40.61 -7.06 -13.79 -30.62 -3.05 -2.08 6.61 35.31%
EY 2.46 -14.17 -7.25 -3.27 -32.83 -47.97 15.13 -26.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.80 0.55 1.93 2.00 0.62 0.57 0.56 37.57%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment