[WOODLAN] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 9.38%
YoY- 315.25%
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 12,981 6,334 29,089 22,659 15,791 7,372 33,832 -47.22%
PBT 153 -219 2,816 1,204 1,022 183 772 -66.04%
Tax -213 -83 -443 -469 -350 -76 -416 -36.02%
NP -60 -302 2,373 735 672 107 356 -
-
NP to SH -60 -302 2,373 735 672 107 356 -
-
Tax Rate 139.22% - 15.73% 38.95% 34.25% 41.53% 53.89% -
Total Cost 13,041 6,636 26,716 21,924 15,119 7,265 33,476 -46.69%
-
Net Worth 39,600 39,600 39,599 36,749 36,800 36,062 36,209 6.15%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 39,600 39,600 39,599 36,749 36,800 36,062 36,209 6.15%
NOSH 40,001 40,001 39,999 39,945 40,000 39,629 40,232 -0.38%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -0.46% -4.77% 8.16% 3.24% 4.26% 1.45% 1.05% -
ROE -0.15% -0.76% 5.99% 2.00% 1.83% 0.30% 0.98% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 32.45 15.83 72.72 56.72 39.48 18.60 84.09 -47.02%
EPS -0.15 -0.75 5.93 1.84 1.68 0.27 0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.99 0.99 0.92 0.92 0.91 0.90 6.56%
Adjusted Per Share Value based on latest NOSH - 39,375
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 29.96 14.62 67.13 52.29 36.44 17.01 78.07 -47.22%
EPS -0.14 -0.70 5.48 1.70 1.55 0.25 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9139 0.9139 0.9138 0.8481 0.8492 0.8322 0.8356 6.15%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.28 0.42 0.36 0.40 0.35 0.36 0.28 -
P/RPS 0.86 2.65 0.50 0.71 0.89 1.94 0.33 89.48%
P/EPS -186.67 -55.63 6.07 21.74 20.83 133.33 31.64 -
EY -0.54 -1.80 16.48 4.60 4.80 0.75 3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.42 0.36 0.43 0.38 0.40 0.31 -6.56%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 25/05/12 28/02/12 23/11/11 25/08/11 26/05/11 28/02/11 -
Price 0.30 0.33 0.46 0.46 0.355 0.62 0.29 -
P/RPS 0.92 2.08 0.63 0.81 0.90 3.33 0.34 94.29%
P/EPS -200.01 -43.71 7.75 25.00 21.13 229.63 32.77 -
EY -0.50 -2.29 12.90 4.00 4.73 0.44 3.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.46 0.50 0.39 0.68 0.32 -4.21%

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