[WOODLAN] QoQ Quarter Result on 31-Mar-2009 [#1]

Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 90.3%
YoY- -137.43%
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 7,755 8,078 9,619 9,217 10,103 12,143 15,844 -37.81%
PBT -171 973 285 -110 -2,145 20 627 -
Tax -207 -112 -77 -97 10 -158 -122 42.12%
NP -378 861 208 -207 -2,135 -138 505 -
-
NP to SH -378 861 208 -207 -2,135 -138 505 -
-
Tax Rate - 11.51% 27.02% - - 790.00% 19.46% -
Total Cost 8,133 7,217 9,411 9,424 12,238 12,281 15,339 -34.41%
-
Net Worth 35,496 36,041 35,200 34,883 35,191 37,941 37,606 -3.76%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 35,496 36,041 35,200 34,883 35,191 37,941 37,606 -3.76%
NOSH 39,883 40,046 40,000 39,807 40,035 40,588 40,079 -0.32%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -4.87% 10.66% 2.16% -2.25% -21.13% -1.14% 3.19% -
ROE -1.06% 2.39% 0.59% -0.59% -6.07% -0.36% 1.34% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 19.44 20.17 24.05 23.15 25.23 29.92 39.53 -37.61%
EPS -0.94 2.15 0.52 -0.52 -5.34 -0.34 1.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.90 0.88 0.8763 0.879 0.9348 0.9383 -3.45%
Adjusted Per Share Value based on latest NOSH - 39,807
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 19.39 20.19 24.05 23.04 25.26 30.36 39.61 -37.80%
EPS -0.94 2.15 0.52 -0.52 -5.34 -0.34 1.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8874 0.901 0.88 0.872 0.8797 0.9485 0.9401 -3.76%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.34 0.35 0.32 0.39 0.38 0.48 0.40 -
P/RPS 1.75 1.74 1.33 1.68 1.51 1.60 1.01 44.11%
P/EPS -35.87 16.28 61.54 -75.00 -7.13 -141.18 31.75 -
EY -2.79 6.14 1.63 -1.33 -14.03 -0.71 3.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.36 0.45 0.43 0.51 0.43 -7.88%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 28/05/09 27/02/09 26/11/08 28/08/08 -
Price 0.49 0.36 0.38 0.50 0.38 0.38 0.40 -
P/RPS 2.52 1.78 1.58 2.16 1.51 1.27 1.01 83.65%
P/EPS -51.70 16.74 73.08 -96.15 -7.13 -111.76 31.75 -
EY -1.93 5.97 1.37 -1.04 -14.03 -0.89 3.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.40 0.43 0.57 0.43 0.41 0.43 17.77%

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