[WONG] YoY TTM Result on 31-Oct-2008 [#4]

Announcement Date
30-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
31-Oct-2008 [#4]
Profit Trend
QoQ- 103.77%
YoY- -9.59%
View:
Show?
TTM Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 37,682 40,243 29,955 40,959 39,590 36,880 25,712 6.57%
PBT 339 -2,135 -2,554 1,794 1,663 2,054 -1,645 -
Tax -133 -182 -408 -180 -70 -38 930 -
NP 206 -2,317 -2,962 1,614 1,593 2,016 -715 -
-
NP to SH 142 -2,202 -2,956 1,461 1,616 2,035 -675 -
-
Tax Rate 39.23% - - 10.03% 4.21% 1.85% - -
Total Cost 37,476 42,560 32,917 39,345 37,997 34,864 26,427 5.99%
-
Net Worth 62,511 62,857 66,737 70,595 71,099 71,459 69,979 -1.86%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 62,511 62,857 66,737 70,595 71,099 71,459 69,979 -1.86%
NOSH 89,302 89,795 90,185 89,361 89,999 90,454 90,882 -0.29%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 0.55% -5.76% -9.89% 3.94% 4.02% 5.47% -2.78% -
ROE 0.23% -3.50% -4.43% 2.07% 2.27% 2.85% -0.96% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 42.20 44.82 33.21 45.84 43.99 40.77 28.29 6.88%
EPS 0.16 -2.45 -3.28 1.63 1.80 2.25 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.74 0.79 0.79 0.79 0.77 -1.57%
Adjusted Per Share Value based on latest NOSH - 89,361
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 14.94 15.96 11.88 16.24 15.70 14.63 10.20 6.56%
EPS 0.06 -0.87 -1.17 0.58 0.64 0.81 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2479 0.2493 0.2647 0.28 0.282 0.2834 0.2775 -1.86%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 0.22 0.29 0.34 0.25 0.40 0.41 0.34 -
P/RPS 0.52 0.65 1.02 0.55 0.91 1.01 1.20 -13.00%
P/EPS 138.36 -11.83 -10.37 15.29 22.28 18.22 -45.78 -
EY 0.72 -8.46 -9.64 6.54 4.49 5.49 -2.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.41 0.46 0.32 0.51 0.52 0.44 -5.66%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 27/12/11 30/12/10 30/12/09 30/12/08 28/12/07 29/12/06 29/12/05 -
Price 0.21 0.27 0.31 0.22 0.37 0.47 0.31 -
P/RPS 0.50 0.60 0.93 0.48 0.84 1.15 1.10 -12.30%
P/EPS 132.07 -11.01 -9.46 13.46 20.61 20.89 -41.74 -
EY 0.76 -9.08 -10.57 7.43 4.85 4.79 -2.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.39 0.42 0.28 0.47 0.59 0.40 -4.67%

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