[WOODLAN] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 80.13%
YoY- -108.93%
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 13,585 14,099 16,384 12,981 15,791 16,723 18,836 -5.29%
PBT 1,065 1,467 592 153 1,022 -9 175 35.10%
Tax -457 -510 -412 -213 -350 -112 -174 17.45%
NP 608 957 180 -60 672 -121 1 190.91%
-
NP to SH 608 957 180 -60 672 -121 1 190.91%
-
Tax Rate 42.91% 34.76% 69.59% 139.22% 34.25% - 99.43% -
Total Cost 12,977 13,142 16,204 13,041 15,119 16,844 18,835 -6.01%
-
Net Worth 41,201 40,001 38,800 39,600 36,800 35,896 35,030 2.73%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 41,201 40,001 38,800 39,600 36,800 35,896 35,030 2.73%
NOSH 40,001 40,001 40,001 40,001 40,000 40,333 39,807 0.08%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 4.48% 6.79% 1.10% -0.46% 4.26% -0.72% 0.01% -
ROE 1.48% 2.39% 0.46% -0.15% 1.83% -0.34% 0.00% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 33.96 35.25 40.96 32.45 39.48 41.46 47.32 -5.37%
EPS 1.52 2.39 0.45 -0.15 1.68 -0.30 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.00 0.97 0.99 0.92 0.89 0.88 2.65%
Adjusted Per Share Value based on latest NOSH - 40,001
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 31.35 32.54 37.81 29.96 36.44 38.59 43.47 -5.29%
EPS 1.40 2.21 0.42 -0.14 1.55 -0.28 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9508 0.9231 0.8954 0.9139 0.8492 0.8284 0.8084 2.73%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.50 0.62 0.38 0.28 0.35 0.32 0.32 -
P/RPS 1.47 1.76 0.93 0.86 0.89 0.77 0.68 13.70%
P/EPS 32.90 25.91 84.45 -186.67 20.83 -106.67 12,738.46 -62.94%
EY 3.04 3.86 1.18 -0.54 4.80 -0.94 0.01 159.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.62 0.39 0.28 0.38 0.36 0.36 5.27%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 25/08/14 27/08/13 28/08/12 25/08/11 25/08/10 27/08/09 -
Price 0.47 0.61 0.32 0.30 0.355 0.30 0.38 -
P/RPS 1.38 1.73 0.78 0.92 0.90 0.72 0.80 9.50%
P/EPS 30.92 25.50 71.11 -200.01 21.13 -100.00 15,126.92 -64.35%
EY 3.23 3.92 1.41 -0.50 4.73 -1.00 0.01 161.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.61 0.33 0.30 0.39 0.34 0.43 1.12%

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