[WOODLAN] QoQ Annualized Quarter Result on 30-Sep-2023 [#1]

Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 16.59%
YoY- -147.35%
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 12,902 13,386 12,990 12,056 9,564 9,420 9,954 18.89%
PBT -1,482 -1,050 -1,130 -2,412 -2,873 -2,710 -2,254 -24.40%
Tax -48 -2 -2 -12 -33 -40 -36 21.16%
NP -1,530 -1,053 -1,132 -2,424 -2,906 -2,750 -2,290 -23.59%
-
NP to SH -1,530 -1,053 -1,132 -2,424 -2,906 -2,750 -2,290 -23.59%
-
Tax Rate - - - - - - - -
Total Cost 14,432 14,439 14,122 14,480 12,470 12,170 12,244 11.59%
-
Net Worth 30,801 31,201 31,601 31,601 32,001 33,201 34,001 -6.38%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 30,801 31,201 31,601 31,601 32,001 33,201 34,001 -6.38%
NOSH 40,002 40,002 40,002 40,002 40,002 40,002 40,002 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -11.86% -7.87% -8.71% -20.11% -30.38% -29.20% -23.01% -
ROE -4.97% -3.38% -3.58% -7.67% -9.08% -8.28% -6.73% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 32.25 33.46 32.47 30.14 23.91 23.55 24.88 18.90%
EPS -3.82 -2.63 -2.82 -6.04 -7.26 -6.88 -5.72 -23.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.78 0.79 0.79 0.80 0.83 0.85 -6.38%
Adjusted Per Share Value based on latest NOSH - 40,002
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 29.77 30.89 29.98 27.82 22.07 21.74 22.97 18.89%
EPS -3.53 -2.43 -2.61 -5.59 -6.71 -6.35 -5.28 -23.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7108 0.72 0.7293 0.7293 0.7385 0.7662 0.7847 -6.38%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.775 0.755 0.77 0.72 0.78 0.70 0.75 -
P/RPS 2.40 2.26 2.37 2.39 3.26 2.97 3.01 -14.02%
P/EPS -20.26 -28.67 -27.21 -11.88 -10.74 -10.18 -13.10 33.77%
EY -4.94 -3.49 -3.68 -8.42 -9.31 -9.82 -7.63 -25.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.97 0.97 0.91 0.97 0.84 0.88 9.62%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 27/08/24 07/05/24 29/02/24 30/11/23 29/08/23 29/05/23 27/02/23 -
Price 0.75 0.785 0.755 0.73 0.71 0.675 0.745 -
P/RPS 2.33 2.35 2.32 2.42 2.97 2.87 2.99 -15.33%
P/EPS -19.61 -29.81 -26.68 -12.05 -9.77 -9.82 -13.01 31.49%
EY -5.10 -3.35 -3.75 -8.30 -10.23 -10.19 -7.68 -23.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.01 0.96 0.92 0.89 0.81 0.88 6.71%

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