[WOODLAN] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 70.53%
YoY- 80.13%
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 19,359 19,510 18,757 22,546 25,496 19,932 22,659 -2.58%
PBT 1,395 2,909 904 2,622 1,664 171 1,204 2.48%
Tax -705 -965 -473 -990 -758 -343 -469 7.02%
NP 690 1,944 431 1,632 906 -172 735 -1.04%
-
NP to SH 690 1,944 431 1,632 906 -172 735 -1.04%
-
Tax Rate 50.54% 33.17% 52.32% 37.76% 45.55% 200.58% 38.95% -
Total Cost 18,669 17,566 18,326 20,914 24,590 20,104 21,924 -2.64%
-
Net Worth 43,601 42,801 40,801 40,801 39,600 39,600 36,749 2.88%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 43,601 42,801 40,801 40,801 39,600 39,600 36,749 2.88%
NOSH 40,001 40,001 40,001 40,001 40,001 40,001 39,945 0.02%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 3.56% 9.96% 2.30% 7.24% 3.55% -0.86% 3.24% -
ROE 1.58% 4.54% 1.06% 4.00% 2.29% -0.43% 2.00% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 48.40 48.77 46.89 56.36 63.74 49.83 56.72 -2.60%
EPS 1.72 4.86 1.08 4.08 2.27 -0.43 1.84 -1.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.07 1.02 1.02 0.99 0.99 0.92 2.86%
Adjusted Per Share Value based on latest NOSH - 40,001
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 48.40 48.77 46.89 56.36 63.74 49.83 56.64 -2.58%
EPS 1.72 4.86 1.08 4.08 2.26 -0.43 1.84 -1.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.07 1.02 1.02 0.99 0.99 0.9187 2.88%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.61 0.56 0.51 0.59 0.41 0.30 0.40 -
P/RPS 1.26 1.15 1.09 1.05 0.64 0.60 0.71 10.02%
P/EPS 35.36 11.52 47.33 14.46 18.10 -69.77 21.74 8.43%
EY 2.83 8.68 2.11 6.92 5.52 -1.43 4.60 -7.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.52 0.50 0.58 0.41 0.30 0.43 4.49%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 08/11/16 18/11/15 19/11/14 22/11/13 23/11/12 23/11/11 -
Price 0.56 0.56 0.49 0.575 0.42 0.29 0.46 -
P/RPS 1.16 1.15 1.04 1.02 0.66 0.58 0.81 6.16%
P/EPS 32.46 11.52 45.48 14.09 18.54 -67.44 25.00 4.44%
EY 3.08 8.68 2.20 7.10 5.39 -1.48 4.00 -4.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.48 0.56 0.42 0.29 0.50 0.33%

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