[WOODLAN] YoY Quarter Result on 30-Sep-2007 [#3]

Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 67.7%
YoY- 18.75%
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 8,156 8,078 12,143 11,234 13,692 14,392 15,146 -9.79%
PBT 424 973 20 -30 -75 261 202 13.14%
Tax -126 -112 -158 -74 -53 -195 -152 -3.07%
NP 298 861 -138 -104 -128 66 50 34.63%
-
NP to SH 298 861 -138 -104 -128 66 50 34.63%
-
Tax Rate 29.72% 11.51% 790.00% - - 74.71% 75.25% -
Total Cost 7,858 7,217 12,281 11,338 13,820 14,326 15,096 -10.30%
-
Net Worth 36,243 36,041 37,941 40,808 43,835 47,124 49,166 -4.95%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - 742 - -
Div Payout % - - - - - 1,125.00% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 36,243 36,041 37,941 40,808 43,835 47,124 49,166 -4.95%
NOSH 40,270 40,046 40,588 40,000 40,588 41,250 41,666 -0.56%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 3.65% 10.66% -1.14% -0.93% -0.93% 0.46% 0.33% -
ROE 0.82% 2.39% -0.36% -0.25% -0.29% 0.14% 0.10% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 20.25 20.17 29.92 28.09 33.73 34.89 36.35 -9.28%
EPS 0.74 2.15 -0.34 -0.26 -0.32 0.16 0.12 35.39%
DPS 0.00 0.00 0.00 0.00 0.00 1.80 0.00 -
NAPS 0.90 0.90 0.9348 1.0202 1.08 1.1424 1.18 -4.41%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 20.39 20.19 30.36 28.08 34.23 35.98 37.86 -9.79%
EPS 0.74 2.15 -0.34 -0.26 -0.32 0.16 0.12 35.39%
DPS 0.00 0.00 0.00 0.00 0.00 1.86 0.00 -
NAPS 0.906 0.901 0.9485 1.0201 1.0958 1.178 1.2291 -4.95%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.28 0.35 0.48 0.46 0.45 0.44 0.70 -
P/RPS 1.38 1.74 1.60 1.64 1.33 1.26 1.93 -5.43%
P/EPS 37.84 16.28 -141.18 -176.92 -142.69 275.00 583.33 -36.59%
EY 2.64 6.14 -0.71 -0.57 -0.70 0.36 0.17 57.91%
DY 0.00 0.00 0.00 0.00 0.00 4.09 0.00 -
P/NAPS 0.31 0.39 0.51 0.45 0.42 0.39 0.59 -10.16%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 26/11/09 26/11/08 28/11/07 27/11/06 23/11/05 24/11/04 -
Price 0.32 0.36 0.38 0.43 0.50 0.42 0.76 -
P/RPS 1.58 1.78 1.27 1.53 1.48 1.20 2.09 -4.55%
P/EPS 43.24 16.74 -111.76 -165.38 -158.55 262.50 633.33 -36.05%
EY 2.31 5.97 -0.89 -0.60 -0.63 0.38 0.16 56.01%
DY 0.00 0.00 0.00 0.00 0.00 4.29 0.00 -
P/NAPS 0.36 0.40 0.41 0.42 0.46 0.37 0.64 -9.13%

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