[WOODLAN] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -2.6%
YoY- 49.14%
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 18,396 26,384 28,068 29,716 26,512 31,876 25,336 -5.19%
PBT -1,648 1,648 4,564 2,512 1,852 1,352 -876 11.10%
Tax -8 -764 -1,448 -1,128 -924 -864 -332 -46.24%
NP -1,656 884 3,116 1,384 928 488 -1,208 5.39%
-
NP to SH -1,656 884 3,116 1,384 928 488 -1,208 5.39%
-
Tax Rate - 46.36% 31.73% 44.90% 49.89% 63.91% - -
Total Cost 20,052 25,500 24,952 28,332 25,584 31,388 26,544 -4.56%
-
Net Worth 42,801 43,201 41,601 40,801 39,200 38,800 39,600 1.30%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 42,801 43,201 41,601 40,801 39,200 38,800 39,600 1.30%
NOSH 40,001 40,001 40,001 40,001 40,001 40,001 40,001 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -9.00% 3.35% 11.10% 4.66% 3.50% 1.53% -4.77% -
ROE -3.87% 2.05% 7.49% 3.39% 2.37% 1.26% -3.05% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 45.99 65.96 70.17 74.29 66.28 79.69 63.34 -5.19%
EPS -4.16 2.20 7.80 3.44 2.32 1.24 -3.00 5.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.08 1.04 1.02 0.98 0.97 0.99 1.30%
Adjusted Per Share Value based on latest NOSH - 40,001
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 42.45 60.89 64.77 68.58 61.18 73.56 58.47 -5.19%
EPS -3.82 2.04 7.19 3.19 2.14 1.13 -2.79 5.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9877 0.9969 0.96 0.9416 0.9046 0.8954 0.9139 1.30%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.565 0.685 0.50 0.525 0.46 0.29 0.42 -
P/RPS 1.23 1.04 0.71 0.71 0.69 0.36 0.66 10.92%
P/EPS -13.65 31.00 6.42 15.17 19.83 23.77 -13.91 -0.31%
EY -7.33 3.23 15.58 6.59 5.04 4.21 -7.19 0.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.63 0.48 0.51 0.47 0.30 0.42 3.95%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 23/05/17 18/05/16 29/05/15 12/05/14 23/05/13 25/05/12 -
Price 0.58 0.675 0.415 0.525 0.53 0.335 0.33 -
P/RPS 1.26 1.02 0.59 0.71 0.80 0.42 0.52 15.88%
P/EPS -14.01 30.54 5.33 15.17 22.85 27.46 -10.93 4.22%
EY -7.14 3.27 18.77 6.59 4.38 3.64 -9.15 -4.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.63 0.40 0.51 0.54 0.35 0.33 8.55%

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