[WOODLAN] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -157.33%
YoY- 85.95%
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 53,020 43,290 46,824 47,768 45,700 48,916 50,657 3.08%
PBT 2,708 -4,711 -9 46 1,012 -1,957 -1,584 -
Tax -496 98 -358 -390 -412 -343 -218 72.90%
NP 2,212 -4,613 -368 -344 600 -2,300 -1,802 -
-
NP to SH 2,212 -4,613 -368 -344 600 -2,300 -1,802 -
-
Tax Rate 18.32% - - 847.83% 40.71% - - -
Total Cost 50,808 47,903 47,192 48,112 45,100 51,216 52,459 -2.10%
-
Net Worth 37,091 36,486 40,807 41,643 42,531 42,570 43,231 -9.69%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - 1,441 - -
Div Payout % - - - - - 0.00% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 37,091 36,486 40,807 41,643 42,531 42,570 43,231 -9.69%
NOSH 40,072 40,016 39,999 39,999 40,540 40,032 40,028 0.07%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 4.17% -10.66% -0.79% -0.72% 1.31% -4.70% -3.56% -
ROE 5.96% -12.64% -0.90% -0.83% 1.41% -5.40% -4.17% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 132.31 108.18 117.06 119.42 112.73 122.19 126.55 3.00%
EPS 5.52 -11.53 -0.92 -0.86 1.48 -5.75 -4.51 -
DPS 0.00 0.00 0.00 0.00 0.00 3.60 0.00 -
NAPS 0.9256 0.9118 1.0202 1.0411 1.0491 1.0634 1.08 -9.76%
Adjusted Per Share Value based on latest NOSH - 40,249
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 122.35 99.90 108.06 110.23 105.46 112.88 116.90 3.08%
EPS 5.10 -10.65 -0.85 -0.79 1.38 -5.31 -4.16 -
DPS 0.00 0.00 0.00 0.00 0.00 3.33 0.00 -
NAPS 0.8559 0.842 0.9417 0.961 0.9815 0.9824 0.9976 -9.70%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.31 0.45 0.46 0.49 0.48 0.48 0.45 -
P/RPS 0.23 0.42 0.39 0.41 0.43 0.39 0.36 -25.80%
P/EPS 5.62 -3.90 -50.00 -56.98 32.43 -8.35 -9.99 -
EY 17.81 -25.62 -2.00 -1.76 3.08 -11.97 -10.01 -
DY 0.00 0.00 0.00 0.00 0.00 7.50 0.00 -
P/NAPS 0.33 0.49 0.45 0.47 0.46 0.45 0.42 -14.83%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 29/02/08 28/11/07 28/08/07 29/05/07 28/02/07 27/11/06 -
Price 0.40 0.34 0.43 0.50 0.49 0.54 0.50 -
P/RPS 0.30 0.31 0.37 0.42 0.43 0.44 0.40 -17.43%
P/EPS 7.25 -2.95 -46.74 -58.14 33.11 -9.40 -11.10 -
EY 13.80 -33.91 -2.14 -1.72 3.02 -10.64 -9.01 -
DY 0.00 0.00 0.00 0.00 0.00 6.67 0.00 -
P/NAPS 0.43 0.37 0.42 0.48 0.47 0.51 0.46 -4.39%

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