[WOODLAN] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 106.52%
YoY- 126.64%
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 8,140 9,217 13,255 11,425 12,006 12,887 14,802 -9.48%
PBT -85 -110 677 253 -512 -31 -131 -6.95%
Tax -60 -97 -124 -103 -51 -103 -112 -9.87%
NP -145 -207 553 150 -563 -134 -243 -8.24%
-
NP to SH -145 -207 553 150 -563 -134 -243 -8.24%
-
Tax Rate - - 18.32% 40.71% - - - -
Total Cost 8,285 9,424 12,702 11,275 12,569 13,021 15,045 -9.46%
-
Net Worth 35,847 34,883 37,091 42,531 44,664 46,964 47,803 -4.68%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 35,847 34,883 37,091 42,531 44,664 46,964 47,803 -4.68%
NOSH 40,277 39,807 40,072 40,540 39,929 40,606 39,836 0.18%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -1.78% -2.25% 4.17% 1.31% -4.69% -1.04% -1.64% -
ROE -0.40% -0.59% 1.49% 0.35% -1.26% -0.29% -0.51% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 20.21 23.15 33.08 28.18 30.07 31.74 37.16 -9.64%
EPS -0.36 -0.52 1.38 0.37 -1.41 -0.33 -0.61 -8.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.8763 0.9256 1.0491 1.1186 1.1566 1.20 -4.85%
Adjusted Per Share Value based on latest NOSH - 40,540
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 20.35 23.04 33.14 28.56 30.01 32.22 37.00 -9.47%
EPS -0.36 -0.52 1.38 0.37 -1.41 -0.33 -0.61 -8.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8961 0.872 0.9272 1.0632 1.1166 1.1741 1.195 -4.68%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.55 0.39 0.31 0.48 0.51 0.56 0.99 -
P/RPS 2.72 1.68 0.94 1.70 1.70 1.76 2.66 0.37%
P/EPS -152.78 -75.00 22.46 129.73 -36.17 -169.70 -162.30 -1.00%
EY -0.65 -1.33 4.45 0.77 -2.76 -0.59 -0.62 0.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.45 0.33 0.46 0.46 0.48 0.83 -4.74%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 28/05/09 29/05/08 29/05/07 24/05/06 25/05/05 26/05/04 -
Price 0.35 0.50 0.40 0.49 0.49 0.51 0.88 -
P/RPS 1.73 2.16 1.21 1.74 1.63 1.61 2.37 -5.10%
P/EPS -97.22 -96.15 28.99 132.43 -34.75 -154.55 -144.26 -6.36%
EY -1.03 -1.04 3.45 0.76 -2.88 -0.65 -0.69 6.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.57 0.43 0.47 0.44 0.44 0.73 -9.91%

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