[WOODLAN] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -12.14%
YoY- -36.47%
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 22,602 28,018 27,676 27,170 28,198 32,768 25,962 -2.28%
PBT 934 2,282 3,958 2,130 2,934 1,184 306 20.42%
Tax -510 -912 -1,326 -914 -1,020 -824 -426 3.04%
NP 424 1,370 2,632 1,216 1,914 360 -120 -
-
NP to SH 424 1,370 2,632 1,216 1,914 360 -120 -
-
Tax Rate 54.60% 39.96% 33.50% 42.91% 34.76% 69.59% 139.22% -
Total Cost 22,178 26,648 25,044 25,954 26,284 32,408 26,082 -2.66%
-
Net Worth 43,601 43,601 42,401 41,201 40,001 38,800 39,600 1.61%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 43,601 43,601 42,401 41,201 40,001 38,800 39,600 1.61%
NOSH 40,001 40,001 40,001 40,001 40,001 40,001 40,001 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 1.88% 4.89% 9.51% 4.48% 6.79% 1.10% -0.46% -
ROE 0.97% 3.14% 6.21% 2.95% 4.78% 0.93% -0.30% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 56.50 70.04 69.19 67.92 70.49 81.92 64.90 -2.28%
EPS 1.06 3.42 6.58 3.04 4.78 0.90 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.09 1.06 1.03 1.00 0.97 0.99 1.61%
Adjusted Per Share Value based on latest NOSH - 40,001
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 52.16 64.66 63.87 62.70 65.07 75.62 59.91 -2.28%
EPS 0.98 3.16 6.07 2.81 4.42 0.83 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0062 1.0062 0.9785 0.9508 0.9231 0.8954 0.9139 1.61%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.56 0.58 0.48 0.50 0.62 0.38 0.28 -
P/RPS 0.99 0.83 0.69 0.74 0.88 0.46 0.43 14.90%
P/EPS 52.83 16.93 7.30 16.45 12.96 42.22 -93.34 -
EY 1.89 5.91 13.71 6.08 7.72 2.37 -1.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.45 0.49 0.62 0.39 0.28 10.50%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 16/08/18 17/08/17 18/08/16 19/08/15 25/08/14 27/08/13 28/08/12 -
Price 0.58 0.535 0.575 0.47 0.61 0.32 0.30 -
P/RPS 1.03 0.76 0.83 0.69 0.87 0.39 0.46 14.37%
P/EPS 54.72 15.62 8.74 15.46 12.75 35.56 -100.00 -
EY 1.83 6.40 11.44 6.47 7.84 2.81 -1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.49 0.54 0.46 0.61 0.33 0.30 9.94%

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