[WOODLAN] QoQ Annualized Quarter Result on 31-Mar-2023 [#3]

Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -20.12%
YoY- 35.69%
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 12,990 12,056 9,564 9,420 9,954 11,672 7,337 46.19%
PBT -1,130 -2,412 -2,873 -2,710 -2,254 -912 2,571 -
Tax -2 -12 -33 -40 -36 -68 -753 -98.06%
NP -1,132 -2,424 -2,906 -2,750 -2,290 -980 1,818 -
-
NP to SH -1,132 -2,424 -2,906 -2,750 -2,290 -980 1,818 -
-
Tax Rate - - - - - - 29.29% -
Total Cost 14,122 14,480 12,470 12,170 12,244 12,652 5,519 86.75%
-
Net Worth 31,601 31,601 32,001 33,201 34,001 34,801 35,201 -6.92%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 31,601 31,601 32,001 33,201 34,001 34,801 35,201 -6.92%
NOSH 40,002 40,002 40,002 40,002 40,002 40,002 40,002 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -8.71% -20.11% -30.38% -29.20% -23.01% -8.40% 24.78% -
ROE -3.58% -7.67% -9.08% -8.28% -6.73% -2.82% 5.16% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 32.47 30.14 23.91 23.55 24.88 29.18 18.34 46.19%
EPS -2.82 -6.04 -7.26 -6.88 -5.72 -2.44 4.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.79 0.80 0.83 0.85 0.87 0.88 -6.92%
Adjusted Per Share Value based on latest NOSH - 40,002
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 29.98 27.82 22.07 21.74 22.97 26.94 16.93 46.21%
EPS -2.61 -5.59 -6.71 -6.35 -5.28 -2.26 4.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7293 0.7293 0.7385 0.7662 0.7847 0.8031 0.8123 -6.91%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.77 0.72 0.78 0.70 0.75 0.64 0.74 -
P/RPS 2.37 2.39 3.26 2.97 3.01 2.19 4.03 -29.73%
P/EPS -27.21 -11.88 -10.74 -10.18 -13.10 -26.12 16.28 -
EY -3.68 -8.42 -9.31 -9.82 -7.63 -3.83 6.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.91 0.97 0.84 0.88 0.74 0.84 10.03%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 30/11/23 29/08/23 29/05/23 27/02/23 25/11/22 30/08/22 -
Price 0.755 0.73 0.71 0.675 0.745 0.63 0.73 -
P/RPS 2.32 2.42 2.97 2.87 2.99 2.16 3.98 -30.15%
P/EPS -26.68 -12.05 -9.77 -9.82 -13.01 -25.72 16.06 -
EY -3.75 -8.30 -10.23 -10.19 -7.68 -3.89 6.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.92 0.89 0.81 0.88 0.72 0.83 10.15%

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