[WOODLAN] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 147.95%
YoY- 268.67%
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 29,488 32,560 36,868 53,020 45,700 48,024 51,548 -8.88%
PBT 732 -340 -440 2,708 1,012 -2,048 -124 -
Tax -304 -240 -388 -496 -412 -204 -412 -4.93%
NP 428 -580 -828 2,212 600 -2,252 -536 -
-
NP to SH 428 -580 -828 2,212 600 -2,252 -536 -
-
Tax Rate 41.53% - - 18.32% 40.71% - - -
Total Cost 29,060 33,140 37,696 50,808 45,100 50,276 52,084 -9.26%
-
Net Worth 36,062 35,847 34,883 37,091 42,531 44,664 46,964 -4.30%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 36,062 35,847 34,883 37,091 42,531 44,664 46,964 -4.30%
NOSH 39,629 40,277 39,807 40,072 40,540 39,929 40,606 -0.40%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 1.45% -1.78% -2.25% 4.17% 1.31% -4.69% -1.04% -
ROE 1.19% -1.62% -2.37% 5.96% 1.41% -5.04% -1.14% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 74.41 80.84 92.62 132.31 112.73 120.27 126.95 -8.51%
EPS 1.08 -1.44 -2.08 5.52 1.48 -5.64 -1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.89 0.8763 0.9256 1.0491 1.1186 1.1566 -3.91%
Adjusted Per Share Value based on latest NOSH - 40,072
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 73.72 81.40 92.17 132.54 114.24 120.05 128.86 -8.88%
EPS 1.07 -1.45 -2.07 5.53 1.50 -5.63 -1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9015 0.8961 0.872 0.9272 1.0632 1.1166 1.1741 -4.30%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.36 0.55 0.39 0.31 0.48 0.51 0.56 -
P/RPS 0.48 0.68 0.42 0.23 0.43 0.42 0.44 1.46%
P/EPS 33.33 -38.19 -18.75 5.62 32.43 -9.04 -42.42 -
EY 3.00 -2.62 -5.33 17.81 3.08 -11.06 -2.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.62 0.45 0.33 0.46 0.46 0.48 -2.99%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/11 27/05/10 28/05/09 29/05/08 29/05/07 24/05/06 25/05/05 -
Price 0.62 0.35 0.50 0.40 0.49 0.49 0.51 -
P/RPS 0.83 0.43 0.54 0.30 0.43 0.41 0.40 12.93%
P/EPS 57.41 -24.31 -24.04 7.25 33.11 -8.69 -38.64 -
EY 1.74 -4.11 -4.16 13.80 3.02 -11.51 -2.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.39 0.57 0.43 0.47 0.44 0.44 7.52%

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