[WOODLAN] QoQ Quarter Result on 31-Dec-2002 [#4]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 738.53%
YoY- 382.97%
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 20,007 17,494 14,140 13,023 13,293 16,005 14,012 26.77%
PBT 1,578 1,053 493 1,103 158 693 491 117.62%
Tax -372 -337 -215 -189 -49 -262 -245 32.07%
NP 1,206 716 278 914 109 431 246 188.30%
-
NP to SH 1,206 716 278 914 109 431 246 188.30%
-
Tax Rate 23.57% 32.00% 43.61% 17.14% 31.01% 37.81% 49.90% -
Total Cost 18,801 16,778 13,862 12,109 13,184 15,574 13,766 23.07%
-
Net Worth 45,411 42,960 41,399 41,399 41,221 41,503 41,199 6.69%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 644 - 719 - - - -
Div Payout % - 90.00% - 78.77% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 45,411 42,960 41,399 41,399 41,221 41,503 41,199 6.69%
NOSH 37,222 35,800 20,000 19,999 19,818 19,953 19,999 51.25%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.03% 4.09% 1.97% 7.02% 0.82% 2.69% 1.76% -
ROE 2.66% 1.67% 0.67% 2.21% 0.26% 1.04% 0.60% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 53.75 48.87 70.70 65.12 67.07 80.21 70.06 -16.18%
EPS 3.24 2.00 1.39 4.57 0.55 2.16 1.23 90.62%
DPS 0.00 1.80 0.00 3.60 0.00 0.00 0.00 -
NAPS 1.22 1.20 2.07 2.07 2.08 2.08 2.06 -29.45%
Adjusted Per Share Value based on latest NOSH - 19,999
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 50.02 43.73 35.35 32.56 33.23 40.01 35.03 26.77%
EPS 3.01 1.79 0.69 2.28 0.27 1.08 0.61 189.55%
DPS 0.00 1.61 0.00 1.80 0.00 0.00 0.00 -
NAPS 1.1352 1.0739 1.0349 1.0349 1.0305 1.0375 1.0299 6.69%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.15 1.03 1.06 1.70 1.94 2.10 2.14 -
P/RPS 2.14 2.11 1.50 2.61 2.89 2.62 3.05 -21.02%
P/EPS 35.49 51.50 76.26 37.20 352.73 97.22 173.98 -65.31%
EY 2.82 1.94 1.31 2.69 0.28 1.03 0.57 190.06%
DY 0.00 1.75 0.00 2.12 0.00 0.00 0.00 -
P/NAPS 0.94 0.86 0.51 0.82 0.93 1.01 1.04 -6.51%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 27/08/03 29/05/03 27/02/03 28/11/02 27/08/02 29/05/02 -
Price 1.13 1.78 1.00 1.60 1.85 2.00 2.24 -
P/RPS 2.10 3.64 1.41 2.46 2.76 2.49 3.20 -24.46%
P/EPS 34.88 89.00 71.94 35.01 336.36 92.59 182.11 -66.73%
EY 2.87 1.12 1.39 2.86 0.30 1.08 0.55 200.54%
DY 0.00 1.01 0.00 2.25 0.00 0.00 0.00 -
P/NAPS 0.93 1.48 0.48 0.77 0.89 0.96 1.09 -10.03%

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