[WOODLAN] YoY 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- 180.13%
YoY- -57.17%
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 6,156 7,471 8,415 6,647 8,419 8,583 9,619 -7.16%
PBT 437 1,003 254 372 839 76 285 7.38%
Tax -174 -279 -196 -130 -274 -52 -77 14.54%
NP 263 724 58 242 565 24 208 3.98%
-
NP to SH 263 724 58 242 565 24 208 3.98%
-
Tax Rate 39.82% 27.82% 77.17% 34.95% 32.66% 68.42% 27.02% -
Total Cost 5,893 6,747 8,357 6,405 7,854 8,559 9,411 -7.50%
-
Net Worth 41,201 40,001 38,800 39,600 36,865 35,599 35,200 2.65%
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 36,865 35,599 35,200 2.65%
NOSH 40,001 40,001 40,001 40,001 40,070 40,000 40,000 0.00%
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 4.27% 9.69% 0.69% 3.64% 6.71% 0.28% 2.16% -
ROE 0.64% 1.81% 0.15% 0.61% 1.53% 0.07% 0.59% -
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 15.39 18.68 21.04 16.62 21.01 21.46 24.05 -7.16%
EPS 0.66 1.81 0.14 0.60 1.41 0.06 0.52 4.05%
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 15.39 18.68 21.04 16.62 21.05 21.46 24.05 -7.16%
EPS 0.66 1.81 0.14 0.60 1.41 0.06 0.52 4.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.00 0.97 0.99 0.9216 0.89 0.88 2.65%
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 3.25 3.32 1.81 1.69 1.67 1.49 1.33 16.04%
P/EPS 76.05 34.26 262.08 46.28 24.82 533.33 61.54 3.58%
EY 1.31 2.92 0.38 2.16 4.03 0.19 1.63 -3.57%
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 3.05 3.27 1.52 1.81 1.69 1.40 1.58 11.57%
P/EPS 71.48 33.70 220.70 49.59 25.18 500.00 73.08 -0.36%
EY 1.40 2.97 0.45 2.02 3.97 0.20 1.37 0.36%
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