[WOODLAN] QoQ Quarter Result on 30-Jun-2012 [#2]

Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 180.13%
YoY- -57.17%
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 7,969 7,253 6,951 6,647 6,334 6,389 6,868 10.41%
PBT 338 -701 18 372 -219 1,612 182 51.03%
Tax -216 -122 -130 -130 -83 26 -119 48.74%
NP 122 -823 -112 242 -302 1,638 63 55.30%
-
NP to SH 122 -823 -112 242 -302 1,638 63 55.30%
-
Tax Rate 63.91% - 722.22% 34.95% - -1.61% 65.38% -
Total Cost 7,847 8,076 7,063 6,405 6,636 4,751 6,805 9.95%
-
Net Worth 38,800 38,800 39,600 39,600 39,600 39,626 36,225 4.68%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 38,800 38,800 39,600 39,600 39,600 39,626 36,225 4.68%
NOSH 40,001 40,001 40,001 40,001 40,001 40,026 39,375 1.05%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.53% -11.35% -1.61% 3.64% -4.77% 25.64% 0.92% -
ROE 0.31% -2.12% -0.28% 0.61% -0.76% 4.13% 0.17% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 19.92 18.13 17.38 16.62 15.83 15.96 17.44 9.25%
EPS 0.31 -2.06 -0.28 0.60 -0.75 4.09 0.16 55.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.97 0.99 0.99 0.99 0.99 0.92 3.58%
Adjusted Per Share Value based on latest NOSH - 40,001
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 18.39 16.74 16.04 15.34 14.62 14.74 15.85 10.40%
EPS 0.28 -1.90 -0.26 0.56 -0.70 3.78 0.15 51.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8954 0.8954 0.9139 0.9139 0.9139 0.9144 0.836 4.67%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.29 0.28 0.30 0.28 0.42 0.36 0.40 -
P/RPS 1.46 1.54 1.73 1.69 2.65 2.26 2.29 -25.90%
P/EPS 95.08 -13.61 -107.15 46.28 -55.63 8.80 250.00 -47.47%
EY 1.05 -7.35 -0.93 2.16 -1.80 11.37 0.40 90.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.30 0.28 0.42 0.36 0.43 -21.32%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 27/02/13 23/11/12 28/08/12 25/05/12 28/02/12 23/11/11 -
Price 0.335 0.28 0.29 0.30 0.33 0.46 0.46 -
P/RPS 1.68 1.54 1.67 1.81 2.08 2.88 2.64 -25.99%
P/EPS 109.84 -13.61 -103.57 49.59 -43.71 11.24 287.50 -47.31%
EY 0.91 -7.35 -0.97 2.02 -2.29 8.90 0.35 88.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.29 0.29 0.30 0.33 0.46 0.50 -21.14%

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