[WOODLAN] QoQ Quarter Result on 31-Dec-2018

Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018
Profit Trend
QoQ- 630.41%
YoY- 494.25%
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,966 2,287 4,499 8,188 5,231 6,702 4,599 -43.22%
PBT -1,233 -782 -490 2,818 -466 879 -412 107.53%
Tax -29 -2 -2 -760 78 -253 -2 493.66%
NP -1,262 -784 -492 2,058 -388 626 -414 110.09%
-
NP to SH -1,262 -784 -492 2,058 -388 626 -414 110.09%
-
Tax Rate - - - 26.97% - 28.78% - -
Total Cost 3,228 3,071 4,991 6,130 5,619 6,076 5,013 -25.41%
-
Net Worth 42,802 44,002 44,802 45,202 43,202 43,601 42,801 0.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 42,802 44,002 44,802 45,202 43,202 43,601 42,801 0.00%
NOSH 40,002 40,002 40,002 40,002 40,002 40,001 40,001 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -64.19% -34.28% -10.94% 25.13% -7.42% 9.34% -9.00% -
ROE -2.95% -1.78% -1.10% 4.55% -0.90% 1.44% -0.97% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 4.91 5.72 11.25 20.47 13.08 16.75 11.50 -43.26%
EPS -3.15 -1.96 -1.23 5.14 -0.97 1.56 -1.04 109.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.10 1.12 1.13 1.08 1.09 1.07 0.00%
Adjusted Per Share Value based on latest NOSH - 40,002
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 4.91 5.72 11.25 20.47 13.08 16.75 11.50 -43.26%
EPS -3.15 -1.96 -1.23 5.14 -0.97 1.56 -1.03 110.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.10 1.12 1.13 1.08 1.09 1.07 0.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.615 0.745 0.73 0.675 0.585 0.56 0.565 -
P/RPS 12.51 13.03 6.49 3.30 4.47 3.34 4.91 86.43%
P/EPS -19.49 -38.01 -59.35 13.12 -60.31 35.78 -54.59 -49.64%
EY -5.13 -2.63 -1.68 7.62 -1.66 2.79 -1.83 98.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.68 0.65 0.60 0.54 0.51 0.53 4.96%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 23/08/19 30/05/19 28/02/19 29/11/18 16/08/18 30/05/18 -
Price 0.62 0.615 0.775 0.685 0.65 0.58 0.58 -
P/RPS 12.62 10.76 6.89 3.35 4.97 3.46 5.04 84.29%
P/EPS -19.65 -31.38 -63.01 13.31 -67.01 37.06 -56.04 -50.24%
EY -5.09 -3.19 -1.59 7.51 -1.49 2.70 -1.78 101.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.56 0.69 0.61 0.60 0.53 0.54 4.87%

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