[WOODLAN] QoQ TTM Result on 31-Dec-2012 [#4]

Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -167.26%
YoY- -141.55%
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 32,742 30,581 28,813 27,178 26,321 26,238 28,010 10.95%
PBT 972 -82 36 -521 1,783 1,947 2,414 -45.44%
Tax -880 -664 -598 -465 -317 -306 -450 56.31%
NP 92 -746 -562 -986 1,466 1,641 1,964 -86.98%
-
NP to SH 92 -746 -562 -986 1,466 1,641 1,964 -86.98%
-
Tax Rate 90.53% - 1,661.11% - 17.78% 15.72% 18.64% -
Total Cost 32,650 31,327 29,375 28,164 24,855 24,597 26,046 16.24%
-
Net Worth 39,600 38,800 38,800 38,752 39,600 39,600 39,600 0.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 39,600 38,800 38,800 38,752 39,600 39,600 39,600 0.00%
NOSH 40,001 40,001 40,001 40,001 40,001 40,001 40,001 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.28% -2.44% -1.95% -3.63% 5.57% 6.25% 7.01% -
ROE 0.23% -1.92% -1.45% -2.54% 3.70% 4.14% 4.96% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 81.85 76.45 72.03 68.03 65.80 65.59 70.02 10.95%
EPS 0.23 -1.86 -1.40 -2.47 3.66 4.10 4.91 -86.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.97 0.97 0.97 0.99 0.99 0.99 0.00%
Adjusted Per Share Value based on latest NOSH - 40,001
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 75.56 70.57 66.49 62.72 60.74 60.55 64.64 10.95%
EPS 0.21 -1.72 -1.30 -2.28 3.38 3.79 4.53 -87.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9139 0.8954 0.8954 0.8943 0.9139 0.9139 0.9139 0.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.41 0.38 0.29 0.28 0.30 0.28 0.42 -
P/RPS 0.50 0.50 0.40 0.41 0.46 0.43 0.60 -11.43%
P/EPS 178.27 -20.38 -20.64 -11.35 8.19 6.83 8.55 656.14%
EY 0.56 -4.91 -4.84 -8.81 12.22 14.65 11.69 -86.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.30 0.29 0.30 0.28 0.42 -1.59%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 27/08/13 23/05/13 27/02/13 23/11/12 28/08/12 25/05/12 -
Price 0.42 0.32 0.335 0.28 0.29 0.30 0.33 -
P/RPS 0.51 0.42 0.47 0.41 0.44 0.46 0.47 5.59%
P/EPS 182.61 -17.16 -23.84 -11.35 7.91 7.31 6.72 802.05%
EY 0.55 -5.83 -4.19 -8.81 12.64 13.67 14.88 -88.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.33 0.35 0.29 0.29 0.30 0.33 17.42%

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