[WOODLAN] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 214.02%
YoY- 655.37%
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 28,198 32,768 25,962 31,582 33,446 37,672 58,198 -11.37%
PBT 2,934 1,184 306 2,044 -18 350 2,608 1.98%
Tax -1,020 -824 -426 -700 -224 -348 -492 12.91%
NP 1,914 360 -120 1,344 -242 2 2,116 -1.65%
-
NP to SH 1,914 360 -120 1,344 -242 2 2,116 -1.65%
-
Tax Rate 34.76% 69.59% 139.22% 34.25% - 99.43% 18.87% -
Total Cost 26,284 32,408 26,082 30,238 33,688 37,670 56,082 -11.86%
-
Net Worth 40,001 38,800 39,600 36,800 35,896 35,030 37,603 1.03%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 40,001 38,800 39,600 36,800 35,896 35,030 37,603 1.03%
NOSH 40,001 40,001 40,001 40,000 40,333 39,807 40,075 -0.03%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 6.79% 1.10% -0.46% 4.26% -0.72% 0.01% 3.64% -
ROE 4.78% 0.93% -0.30% 3.65% -0.67% 0.01% 5.63% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 70.49 81.92 64.90 78.96 82.92 94.63 145.22 -11.34%
EPS 4.78 0.90 -0.30 3.36 -0.60 0.00 5.28 -1.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.97 0.99 0.92 0.89 0.88 0.9383 1.06%
Adjusted Per Share Value based on latest NOSH - 40,070
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 65.07 75.62 59.91 72.88 77.18 86.94 134.30 -11.37%
EPS 4.42 0.83 -0.28 3.10 -0.56 0.00 4.88 -1.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9231 0.8954 0.9139 0.8492 0.8284 0.8084 0.8678 1.03%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.62 0.38 0.28 0.35 0.32 0.32 0.40 -
P/RPS 0.88 0.46 0.43 0.44 0.39 0.34 0.28 21.01%
P/EPS 12.96 42.22 -93.34 10.42 -53.33 6,369.23 7.58 9.34%
EY 7.72 2.37 -1.07 9.60 -1.88 0.02 13.20 -8.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.39 0.28 0.38 0.36 0.36 0.43 6.28%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 27/08/13 28/08/12 25/08/11 25/08/10 27/08/09 28/08/08 -
Price 0.61 0.32 0.30 0.355 0.30 0.38 0.40 -
P/RPS 0.87 0.39 0.46 0.45 0.36 0.40 0.28 20.78%
P/EPS 12.75 35.56 -100.00 10.57 -50.00 7,563.46 7.58 9.04%
EY 7.84 2.81 -1.00 9.46 -2.00 0.01 13.20 -8.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.33 0.30 0.39 0.34 0.43 0.43 5.99%

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