[WOODLAN] YoY Quarter Result on 30-Sep-2005 [#3]

Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -80.53%
YoY- 32.0%
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 12,143 11,234 13,692 14,392 15,146 20,007 13,293 -1.49%
PBT 20 -30 -75 261 202 1,578 158 -29.11%
Tax -158 -74 -53 -195 -152 -372 -49 21.52%
NP -138 -104 -128 66 50 1,206 109 -
-
NP to SH -138 -104 -128 66 50 1,206 109 -
-
Tax Rate 790.00% - - 74.71% 75.25% 23.57% 31.01% -
Total Cost 12,281 11,338 13,820 14,326 15,096 18,801 13,184 -1.17%
-
Net Worth 37,941 40,808 43,835 47,124 49,166 45,411 41,221 -1.37%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - 742 - - - -
Div Payout % - - - 1,125.00% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 37,941 40,808 43,835 47,124 49,166 45,411 41,221 -1.37%
NOSH 40,588 40,000 40,588 41,250 41,666 37,222 19,818 12.67%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -1.14% -0.93% -0.93% 0.46% 0.33% 6.03% 0.82% -
ROE -0.36% -0.25% -0.29% 0.14% 0.10% 2.66% 0.26% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 29.92 28.09 33.73 34.89 36.35 53.75 67.07 -12.57%
EPS -0.34 -0.26 -0.32 0.16 0.12 3.24 0.55 -
DPS 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
NAPS 0.9348 1.0202 1.08 1.1424 1.18 1.22 2.08 -12.46%
Adjusted Per Share Value based on latest NOSH - 41,250
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 30.36 28.08 34.23 35.98 37.86 50.02 33.23 -1.49%
EPS -0.34 -0.26 -0.32 0.16 0.12 3.01 0.27 -
DPS 0.00 0.00 0.00 1.86 0.00 0.00 0.00 -
NAPS 0.9485 1.0201 1.0958 1.178 1.2291 1.1352 1.0305 -1.37%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.48 0.46 0.45 0.44 0.70 1.15 1.94 -
P/RPS 1.60 1.64 1.33 1.26 1.93 2.14 2.89 -9.37%
P/EPS -141.18 -176.92 -142.69 275.00 583.33 35.49 352.73 -
EY -0.71 -0.57 -0.70 0.36 0.17 2.82 0.28 -
DY 0.00 0.00 0.00 4.09 0.00 0.00 0.00 -
P/NAPS 0.51 0.45 0.42 0.39 0.59 0.94 0.93 -9.51%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 28/11/07 27/11/06 23/11/05 24/11/04 19/11/03 28/11/02 -
Price 0.38 0.43 0.50 0.42 0.76 1.13 1.85 -
P/RPS 1.27 1.53 1.48 1.20 2.09 2.10 2.76 -12.12%
P/EPS -111.76 -165.38 -158.55 262.50 633.33 34.88 336.36 -
EY -0.89 -0.60 -0.63 0.38 0.16 2.87 0.30 -
DY 0.00 0.00 0.00 4.29 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.46 0.37 0.64 0.93 0.89 -12.10%

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