[WOODLAN] QoQ Quarter Result on 31-Mar-2011 [#1]

Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -40.22%
YoY- 173.79%
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 6,389 6,868 8,419 7,372 8,953 8,156 8,583 -17.82%
PBT 1,612 182 839 183 357 424 76 661.99%
Tax 26 -119 -274 -76 -178 -126 -52 -
NP 1,638 63 565 107 179 298 24 1557.27%
-
NP to SH 1,638 63 565 107 179 298 24 1557.27%
-
Tax Rate -1.61% 65.38% 32.66% 41.53% 49.86% 29.72% 68.42% -
Total Cost 4,751 6,805 7,854 7,265 8,774 7,858 8,559 -32.38%
-
Net Worth 39,626 36,225 36,865 36,062 36,214 36,243 35,599 7.38%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 39,626 36,225 36,865 36,062 36,214 36,243 35,599 7.38%
NOSH 40,026 39,375 40,070 39,629 40,238 40,270 40,000 0.04%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 25.64% 0.92% 6.71% 1.45% 2.00% 3.65% 0.28% -
ROE 4.13% 0.17% 1.53% 0.30% 0.49% 0.82% 0.07% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 15.96 17.44 21.01 18.60 22.25 20.25 21.46 -17.86%
EPS 4.09 0.16 1.41 0.27 0.45 0.74 0.06 1555.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.92 0.92 0.91 0.90 0.90 0.89 7.33%
Adjusted Per Share Value based on latest NOSH - 39,629
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 14.74 15.85 19.43 17.01 20.66 18.82 19.81 -17.84%
EPS 3.78 0.15 1.30 0.25 0.41 0.69 0.06 1471.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9144 0.836 0.8507 0.8322 0.8357 0.8364 0.8215 7.38%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.36 0.40 0.35 0.36 0.28 0.28 0.32 -
P/RPS 2.26 2.29 1.67 1.94 1.26 1.38 1.49 31.91%
P/EPS 8.80 250.00 24.82 133.33 62.94 37.84 533.33 -93.47%
EY 11.37 0.40 4.03 0.75 1.59 2.64 0.19 1418.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.43 0.38 0.40 0.31 0.31 0.36 0.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 23/11/11 25/08/11 26/05/11 28/02/11 25/11/10 25/08/10 -
Price 0.46 0.46 0.355 0.62 0.29 0.32 0.30 -
P/RPS 2.88 2.64 1.69 3.33 1.30 1.58 1.40 61.53%
P/EPS 11.24 287.50 25.18 229.63 65.19 43.24 500.00 -91.97%
EY 8.90 0.35 3.97 0.44 1.53 2.31 0.20 1147.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.39 0.68 0.32 0.36 0.34 22.25%

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