[WOODLAN] YoY Quarter Result on 30-Sep-2002 [#3]

Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -74.71%
YoY- -84.73%
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 14,392 15,146 20,007 13,293 18,078 24,206 19,064 0.29%
PBT 261 202 1,578 158 1,030 1,724 2,500 2.43%
Tax -195 -152 -372 -49 -316 -490 -9 -3.21%
NP 66 50 1,206 109 714 1,234 2,491 3.93%
-
NP to SH 66 50 1,206 109 714 1,234 2,491 3.93%
-
Tax Rate 74.71% 75.25% 23.57% 31.01% 30.68% 28.42% 0.36% -
Total Cost 14,326 15,096 18,801 13,184 17,364 22,972 16,573 0.15%
-
Net Worth 47,124 49,166 45,411 41,221 42,600 40,599 37,984 -0.22%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 742 - - - - - - -100.00%
Div Payout % 1,125.00% - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 47,124 49,166 45,411 41,221 42,600 40,599 37,984 -0.22%
NOSH 41,250 41,666 37,222 19,818 20,000 19,999 19,991 -0.76%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 0.46% 0.33% 6.03% 0.82% 3.95% 5.10% 13.07% -
ROE 0.14% 0.10% 2.66% 0.26% 1.68% 3.04% 6.56% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 34.89 36.35 53.75 67.07 90.39 121.03 95.36 1.07%
EPS 0.16 0.12 3.24 0.55 3.57 6.17 12.46 4.73%
DPS 1.80 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.1424 1.18 1.22 2.08 2.13 2.03 1.90 0.54%
Adjusted Per Share Value based on latest NOSH - 19,818
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 33.21 34.95 46.17 30.68 41.72 55.86 43.99 0.29%
EPS 0.15 0.12 2.78 0.25 1.65 2.85 5.75 3.95%
DPS 1.71 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.0875 1.1346 1.0479 0.9513 0.9831 0.9369 0.8766 -0.22%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.44 0.70 1.15 1.94 1.70 2.70 0.00 -
P/RPS 1.26 1.93 2.14 2.89 1.88 2.23 0.00 -100.00%
P/EPS 275.00 583.33 35.49 352.73 47.62 43.76 0.00 -100.00%
EY 0.36 0.17 2.82 0.28 2.10 2.29 0.00 -100.00%
DY 4.09 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.39 0.59 0.94 0.93 0.80 1.33 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 23/11/05 24/11/04 19/11/03 28/11/02 27/11/01 15/11/00 12/11/99 -
Price 0.42 0.76 1.13 1.85 1.98 3.20 0.00 -
P/RPS 1.20 2.09 2.10 2.76 2.19 2.64 0.00 -100.00%
P/EPS 262.50 633.33 34.88 336.36 55.46 51.86 0.00 -100.00%
EY 0.38 0.16 2.87 0.30 1.80 1.93 0.00 -100.00%
DY 4.29 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.37 0.64 0.93 0.89 0.93 1.58 0.00 -100.00%

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