[WOODLAN] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 142.14%
YoY- 566.57%
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 26,576 25,962 25,336 29,089 30,212 31,582 29,488 -6.67%
PBT 228 306 -876 2,816 1,605 2,044 732 -53.95%
Tax -457 -426 -332 -443 -625 -700 -304 31.13%
NP -229 -120 -1,208 2,373 980 1,344 428 -
-
NP to SH -229 -120 -1,208 2,373 980 1,344 428 -
-
Tax Rate 200.44% 139.22% - 15.73% 38.94% 34.25% 41.53% -
Total Cost 26,805 26,082 26,544 26,716 29,232 30,238 29,060 -5.22%
-
Net Worth 39,600 39,600 39,600 39,599 36,749 36,800 36,062 6.41%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 39,600 39,600 39,600 39,599 36,749 36,800 36,062 6.41%
NOSH 40,001 40,001 40,001 39,999 39,945 40,000 39,629 0.62%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -0.86% -0.46% -4.77% 8.16% 3.24% 4.26% 1.45% -
ROE -0.58% -0.30% -3.05% 5.99% 2.67% 3.65% 1.19% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 66.44 64.90 63.34 72.72 75.63 78.96 74.41 -7.25%
EPS -0.57 -0.30 -3.00 5.93 2.45 3.36 1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.99 0.99 0.99 0.92 0.92 0.91 5.76%
Adjusted Per Share Value based on latest NOSH - 40,026
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 61.33 59.91 58.47 67.13 69.72 72.88 68.05 -6.67%
EPS -0.53 -0.28 -2.79 5.48 2.26 3.10 0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9139 0.9139 0.9139 0.9138 0.8481 0.8492 0.8322 6.42%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.30 0.28 0.42 0.36 0.40 0.35 0.36 -
P/RPS 0.45 0.43 0.66 0.50 0.53 0.44 0.48 -4.20%
P/EPS -52.33 -93.34 -13.91 6.07 16.30 10.42 33.33 -
EY -1.91 -1.07 -7.19 16.48 6.13 9.60 3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.42 0.36 0.43 0.38 0.40 -17.40%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 28/08/12 25/05/12 28/02/12 23/11/11 25/08/11 26/05/11 -
Price 0.29 0.30 0.33 0.46 0.46 0.355 0.62 -
P/RPS 0.44 0.46 0.52 0.63 0.61 0.45 0.83 -34.42%
P/EPS -50.58 -100.00 -10.93 7.75 18.75 10.57 57.41 -
EY -1.98 -1.00 -9.15 12.90 5.33 9.46 1.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.33 0.46 0.50 0.39 0.68 -43.25%

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