[WOODLAN] YoY Quarter Result on 30-Sep-2009 [#3]

Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 313.94%
YoY- 723.91%
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 6,951 6,868 8,156 8,078 12,143 11,234 13,692 -10.67%
PBT 18 182 424 973 20 -30 -75 -
Tax -130 -119 -126 -112 -158 -74 -53 16.11%
NP -112 63 298 861 -138 -104 -128 -2.19%
-
NP to SH -112 63 298 861 -138 -104 -128 -2.19%
-
Tax Rate 722.22% 65.38% 29.72% 11.51% 790.00% - - -
Total Cost 7,063 6,805 7,858 7,217 12,281 11,338 13,820 -10.57%
-
Net Worth 39,600 36,225 36,243 36,041 37,941 40,808 43,835 -1.67%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 39,600 36,225 36,243 36,041 37,941 40,808 43,835 -1.67%
NOSH 40,001 39,375 40,270 40,046 40,588 40,000 40,588 -0.24%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -1.61% 0.92% 3.65% 10.66% -1.14% -0.93% -0.93% -
ROE -0.28% 0.17% 0.82% 2.39% -0.36% -0.25% -0.29% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 17.38 17.44 20.25 20.17 29.92 28.09 33.73 -10.45%
EPS -0.28 0.16 0.74 2.15 -0.34 -0.26 -0.32 -2.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.92 0.90 0.90 0.9348 1.0202 1.08 -1.43%
Adjusted Per Share Value based on latest NOSH - 40,046
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 16.04 15.85 18.82 18.64 28.02 25.92 31.60 -10.67%
EPS -0.26 0.15 0.69 1.99 -0.32 -0.24 -0.30 -2.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9139 0.836 0.8364 0.8317 0.8756 0.9417 1.0116 -1.67%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.30 0.40 0.28 0.35 0.48 0.46 0.45 -
P/RPS 1.73 2.29 1.38 1.74 1.60 1.64 1.33 4.47%
P/EPS -107.15 250.00 37.84 16.28 -141.18 -176.92 -142.69 -4.65%
EY -0.93 0.40 2.64 6.14 -0.71 -0.57 -0.70 4.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.43 0.31 0.39 0.51 0.45 0.42 -5.44%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 23/11/11 25/11/10 26/11/09 26/11/08 28/11/07 27/11/06 -
Price 0.29 0.46 0.32 0.36 0.38 0.43 0.50 -
P/RPS 1.67 2.64 1.58 1.78 1.27 1.53 1.48 2.03%
P/EPS -103.57 287.50 43.24 16.74 -111.76 -165.38 -158.55 -6.84%
EY -0.97 0.35 2.31 5.97 -0.89 -0.60 -0.63 7.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.50 0.36 0.40 0.41 0.42 0.46 -7.39%

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