[WOODLAN] QoQ TTM Result on 30-Sep-2012 [#3]

Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -10.66%
YoY- 60.39%
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 30,581 28,813 27,178 26,321 26,238 28,010 29,048 3.49%
PBT -82 36 -521 1,783 1,947 2,414 2,816 -
Tax -664 -598 -465 -317 -306 -450 -443 31.00%
NP -746 -562 -986 1,466 1,641 1,964 2,373 -
-
NP to SH -746 -562 -986 1,466 1,641 1,964 2,373 -
-
Tax Rate - 1,661.11% - 17.78% 15.72% 18.64% 15.73% -
Total Cost 31,327 29,375 28,164 24,855 24,597 26,046 26,675 11.32%
-
Net Worth 38,800 38,800 38,752 39,600 39,600 39,600 39,626 -1.39%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 38,800 38,800 38,752 39,600 39,600 39,600 39,626 -1.39%
NOSH 40,001 40,001 40,001 40,001 40,001 40,001 40,001 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -2.44% -1.95% -3.63% 5.57% 6.25% 7.01% 8.17% -
ROE -1.92% -1.45% -2.54% 3.70% 4.14% 4.96% 5.99% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 76.45 72.03 68.03 65.80 65.59 70.02 72.57 3.53%
EPS -1.86 -1.40 -2.47 3.66 4.10 4.91 5.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.97 0.97 0.99 0.99 0.99 0.99 -1.35%
Adjusted Per Share Value based on latest NOSH - 40,001
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 70.57 66.49 62.72 60.74 60.55 64.64 67.03 3.49%
EPS -1.72 -1.30 -2.28 3.38 3.79 4.53 5.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8954 0.8954 0.8943 0.9139 0.9139 0.9139 0.9144 -1.39%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.38 0.29 0.28 0.30 0.28 0.42 0.36 -
P/RPS 0.50 0.40 0.41 0.46 0.43 0.60 0.50 0.00%
P/EPS -20.38 -20.64 -11.35 8.19 6.83 8.55 6.07 -
EY -4.91 -4.84 -8.81 12.22 14.65 11.69 16.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.30 0.29 0.30 0.28 0.42 0.36 5.48%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 23/05/13 27/02/13 23/11/12 28/08/12 25/05/12 28/02/12 -
Price 0.32 0.335 0.28 0.29 0.30 0.33 0.46 -
P/RPS 0.42 0.47 0.41 0.44 0.46 0.47 0.63 -23.70%
P/EPS -17.16 -23.84 -11.35 7.91 7.31 6.72 7.76 -
EY -5.83 -4.19 -8.81 12.64 13.67 14.88 12.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.29 0.29 0.30 0.33 0.46 -19.87%

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