[WOODLAN] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -112.73%
YoY- -382.24%
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 27,185 19,932 12,981 6,334 29,089 22,659 15,791 43.40%
PBT -530 171 153 -219 2,816 1,204 1,022 -
Tax -465 -343 -213 -83 -443 -469 -350 20.74%
NP -995 -172 -60 -302 2,373 735 672 -
-
NP to SH -995 -172 -60 -302 2,373 735 672 -
-
Tax Rate - 200.58% 139.22% - 15.73% 38.95% 34.25% -
Total Cost 28,180 20,104 13,041 6,636 26,716 21,924 15,119 51.16%
-
Net Worth 38,800 39,600 39,600 39,600 39,599 36,749 36,800 3.57%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 38,800 39,600 39,600 39,600 39,599 36,749 36,800 3.57%
NOSH 40,001 40,001 40,001 40,001 39,999 39,945 40,000 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -3.66% -0.86% -0.46% -4.77% 8.16% 3.24% 4.26% -
ROE -2.56% -0.43% -0.15% -0.76% 5.99% 2.00% 1.83% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 67.96 49.83 32.45 15.83 72.72 56.72 39.48 43.39%
EPS -2.49 -0.43 -0.15 -0.75 5.93 1.84 1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.99 0.99 0.99 0.99 0.92 0.92 3.57%
Adjusted Per Share Value based on latest NOSH - 40,001
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 62.73 46.00 29.96 14.62 67.13 52.29 36.44 43.40%
EPS -2.30 -0.40 -0.14 -0.70 5.48 1.70 1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8954 0.9139 0.9139 0.9139 0.9138 0.8481 0.8492 3.57%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.28 0.30 0.28 0.42 0.36 0.40 0.35 -
P/RPS 0.41 0.60 0.86 2.65 0.50 0.71 0.89 -40.21%
P/EPS -11.26 -69.77 -186.67 -55.63 6.07 21.74 20.83 -
EY -8.88 -1.43 -0.54 -1.80 16.48 4.60 4.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.28 0.42 0.36 0.43 0.38 -16.42%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 23/11/12 28/08/12 25/05/12 28/02/12 23/11/11 25/08/11 -
Price 0.28 0.29 0.30 0.33 0.46 0.46 0.355 -
P/RPS 0.41 0.58 0.92 2.08 0.63 0.81 0.90 -40.65%
P/EPS -11.26 -67.44 -200.01 -43.71 7.75 25.00 21.13 -
EY -8.88 -1.48 -0.50 -2.29 12.90 4.00 4.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.30 0.33 0.46 0.50 0.39 -17.84%

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