[WOODLAN] YoY Quarter Result on 30-Jun-2006 [#2]

Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -19.89%
YoY- -299.12%
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 9,619 15,844 12,459 12,295 14,198 16,686 17,494 -9.47%
PBT 285 627 -230 -615 480 478 1,053 -19.55%
Tax -77 -122 -92 -60 -141 -130 -337 -21.79%
NP 208 505 -322 -675 339 348 716 -18.60%
-
NP to SH 208 505 -322 -675 339 348 716 -18.60%
-
Tax Rate 27.02% 19.46% - - 29.38% 27.20% 32.00% -
Total Cost 9,411 15,339 12,781 12,970 13,859 16,338 16,778 -9.17%
-
Net Worth 35,200 37,606 41,904 43,335 45,621 47,199 42,960 -3.26%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - 719 644 -
Div Payout % - - - - - 206.90% 90.00% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 35,200 37,606 41,904 43,335 45,621 47,199 42,960 -3.26%
NOSH 40,000 40,079 40,249 39,999 39,882 39,999 35,800 1.86%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 2.16% 3.19% -2.58% -5.49% 2.39% 2.09% 4.09% -
ROE 0.59% 1.34% -0.77% -1.56% 0.74% 0.74% 1.67% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 24.05 39.53 30.95 30.74 35.60 41.72 48.87 -11.13%
EPS 0.52 1.26 -0.80 -1.69 0.85 0.87 2.00 -20.09%
DPS 0.00 0.00 0.00 0.00 0.00 1.80 1.80 -
NAPS 0.88 0.9383 1.0411 1.0834 1.1439 1.18 1.20 -5.03%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 24.05 39.61 31.15 30.74 35.49 41.71 43.73 -9.47%
EPS 0.52 1.26 -0.80 -1.69 0.85 0.87 1.79 -18.60%
DPS 0.00 0.00 0.00 0.00 0.00 1.80 1.61 -
NAPS 0.88 0.9401 1.0476 1.0833 1.1405 1.1799 1.0739 -3.26%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.32 0.40 0.49 0.48 0.51 0.80 1.03 -
P/RPS 1.33 1.01 1.58 1.56 1.43 1.92 2.11 -7.39%
P/EPS 61.54 31.75 -61.25 -28.44 60.00 91.95 51.50 3.01%
EY 1.63 3.15 -1.63 -3.52 1.67 1.09 1.94 -2.85%
DY 0.00 0.00 0.00 0.00 0.00 2.25 1.75 -
P/NAPS 0.36 0.43 0.47 0.44 0.45 0.68 0.86 -13.49%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 28/08/08 28/08/07 24/08/06 25/08/05 25/08/04 27/08/03 -
Price 0.38 0.40 0.50 0.47 0.54 0.78 1.78 -
P/RPS 1.58 1.01 1.62 1.53 1.52 1.87 3.64 -12.97%
P/EPS 73.08 31.75 -62.50 -27.85 63.53 89.66 89.00 -3.22%
EY 1.37 3.15 -1.60 -3.59 1.57 1.12 1.12 3.41%
DY 0.00 0.00 0.00 0.00 0.00 2.31 1.01 -
P/NAPS 0.43 0.43 0.48 0.43 0.47 0.66 1.48 -18.60%

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