[WOODLAN] YoY Quarter Result on 30-Jun-2003 [#2]

Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 157.55%
YoY- 66.13%
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 12,295 14,198 16,686 17,494 16,005 18,588 19,019 -7.00%
PBT -615 480 478 1,053 693 2,234 1,282 -
Tax -60 -141 -130 -337 -262 -689 -480 -29.27%
NP -675 339 348 716 431 1,545 802 -
-
NP to SH -675 339 348 716 431 1,545 802 -
-
Tax Rate - 29.38% 27.20% 32.00% 37.81% 30.84% 37.44% -
Total Cost 12,970 13,859 16,338 16,778 15,574 17,043 18,217 -5.50%
-
Net Worth 43,335 45,621 47,199 42,960 41,503 41,772 39,199 1.68%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - 719 644 - - - -
Div Payout % - - 206.90% 90.00% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 43,335 45,621 47,199 42,960 41,503 41,772 39,199 1.68%
NOSH 39,999 39,882 39,999 35,800 19,953 19,987 19,999 12.24%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -5.49% 2.39% 2.09% 4.09% 2.69% 8.31% 4.22% -
ROE -1.56% 0.74% 0.74% 1.67% 1.04% 3.70% 2.05% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 30.74 35.60 41.72 48.87 80.21 93.00 95.10 -17.15%
EPS -1.69 0.85 0.87 2.00 2.16 7.73 4.01 -
DPS 0.00 0.00 1.80 1.80 0.00 0.00 0.00 -
NAPS 1.0834 1.1439 1.18 1.20 2.08 2.09 1.96 -9.40%
Adjusted Per Share Value based on latest NOSH - 35,800
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 28.37 32.76 38.51 40.37 36.93 42.90 43.89 -7.01%
EPS -1.56 0.78 0.80 1.65 0.99 3.57 1.85 -
DPS 0.00 0.00 1.66 1.49 0.00 0.00 0.00 -
NAPS 1.0001 1.0528 1.0892 0.9914 0.9578 0.964 0.9046 1.68%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.48 0.51 0.80 1.03 2.10 2.05 2.79 -
P/RPS 1.56 1.43 1.92 2.11 2.62 2.20 2.93 -9.96%
P/EPS -28.44 60.00 91.95 51.50 97.22 26.52 69.58 -
EY -3.52 1.67 1.09 1.94 1.03 3.77 1.44 -
DY 0.00 0.00 2.25 1.75 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.68 0.86 1.01 0.98 1.42 -17.73%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 25/08/05 25/08/04 27/08/03 27/08/02 15/08/01 14/08/00 -
Price 0.47 0.54 0.78 1.78 2.00 2.00 3.00 -
P/RPS 1.53 1.52 1.87 3.64 2.49 2.15 3.15 -11.33%
P/EPS -27.85 63.53 89.66 89.00 92.59 25.87 74.81 -
EY -3.59 1.57 1.12 1.12 1.08 3.86 1.34 -
DY 0.00 0.00 2.31 1.01 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.66 1.48 0.96 0.96 1.53 -19.05%

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