[WOODLAN] QoQ Quarter Result on 30-Jun-2022 [#4]

Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 538.57%
YoY- 331.51%
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 2,088 2,059 2,918 1,988 2,324 1,965 1,060 57.20%
PBT -906 -899 -228 5,782 -1,144 -632 -1,435 -26.42%
Tax -12 -1 -17 -756 -2 -6 11 -
NP -918 -900 -245 5,026 -1,146 -638 -1,424 -25.39%
-
NP to SH -918 -900 -245 5,026 -1,146 -638 -1,424 -25.39%
-
Tax Rate - - - 13.08% - - - -
Total Cost 3,006 2,959 3,163 -3,038 3,470 2,603 2,484 13.57%
-
Net Worth 33,201 34,001 34,801 35,201 30,001 31,201 32,001 2.48%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 33,201 34,001 34,801 35,201 30,001 31,201 32,001 2.48%
NOSH 40,002 40,002 40,002 40,002 40,002 40,002 40,002 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -43.97% -43.71% -8.40% 252.82% -49.31% -32.47% -134.34% -
ROE -2.76% -2.65% -0.70% 14.28% -3.82% -2.04% -4.45% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 5.22 5.15 7.29 4.97 5.81 4.91 2.65 57.20%
EPS -2.29 -2.25 -0.61 12.56 -2.86 -1.59 -3.56 -25.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.85 0.87 0.88 0.75 0.78 0.80 2.48%
Adjusted Per Share Value based on latest NOSH - 40,002
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 5.22 5.15 7.29 4.97 5.81 4.91 2.65 57.20%
EPS -2.29 -2.25 -0.61 12.56 -2.86 -1.59 -3.56 -25.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.85 0.87 0.88 0.75 0.78 0.80 2.48%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.70 0.75 0.64 0.74 1.13 0.77 0.74 -
P/RPS 13.41 14.57 8.77 14.89 19.45 15.68 27.93 -38.71%
P/EPS -30.50 -33.34 -104.50 5.89 -39.44 -48.28 -20.79 29.14%
EY -3.28 -3.00 -0.96 16.98 -2.54 -2.07 -4.81 -22.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.88 0.74 0.84 1.51 0.99 0.93 -6.56%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 27/02/23 25/11/22 30/08/22 30/05/22 28/02/22 26/11/21 -
Price 0.675 0.745 0.63 0.73 0.895 1.40 0.76 -
P/RPS 12.93 14.47 8.64 14.69 15.41 28.50 28.68 -41.23%
P/EPS -29.41 -33.11 -102.86 5.81 -31.24 -87.78 -21.35 23.82%
EY -3.40 -3.02 -0.97 17.21 -3.20 -1.14 -4.68 -19.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.88 0.72 0.83 1.19 1.79 0.95 -10.09%

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