[WOODLAN] YoY Quarter Result on 30-Sep-2013 [#3]

Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1151.72%
YoY- 748.21%
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 5,672 5,172 8,447 9,112 6,951 6,868 8,156 -5.86%
PBT 930 -161 1,155 1,072 18 182 424 13.97%
Tax -302 -16 -480 -346 -130 -119 -126 15.66%
NP 628 -177 675 726 -112 63 298 13.21%
-
NP to SH 628 -177 675 726 -112 63 298 13.21%
-
Tax Rate 32.47% - 41.56% 32.28% 722.22% 65.38% 29.72% -
Total Cost 5,044 5,349 7,772 8,386 7,063 6,805 7,858 -7.11%
-
Net Worth 42,801 40,801 40,801 39,600 39,600 36,225 36,243 2.80%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 42,801 40,801 40,801 39,600 39,600 36,225 36,243 2.80%
NOSH 40,001 40,001 40,001 40,001 40,001 39,375 40,270 -0.11%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 11.07% -3.42% 7.99% 7.97% -1.61% 0.92% 3.65% -
ROE 1.47% -0.43% 1.65% 1.83% -0.28% 0.17% 0.82% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 14.18 12.93 21.12 22.78 17.38 17.44 20.25 -5.76%
EPS 1.57 -0.44 1.69 1.81 -0.28 0.16 0.74 13.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.02 1.02 0.99 0.99 0.92 0.90 2.92%
Adjusted Per Share Value based on latest NOSH - 40,001
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 14.18 12.93 21.12 22.78 17.38 17.17 20.39 -5.86%
EPS 1.57 -0.44 1.69 1.81 -0.28 0.16 0.74 13.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.02 1.02 0.99 0.99 0.9056 0.906 2.80%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.56 0.51 0.59 0.41 0.30 0.40 0.28 -
P/RPS 3.95 3.94 2.79 1.80 1.73 2.29 1.38 19.13%
P/EPS 35.67 -115.26 34.96 22.59 -107.15 250.00 37.84 -0.97%
EY 2.80 -0.87 2.86 4.43 -0.93 0.40 2.64 0.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.58 0.41 0.30 0.43 0.31 8.99%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 08/11/16 18/11/15 19/11/14 22/11/13 23/11/12 23/11/11 25/11/10 -
Price 0.56 0.49 0.575 0.42 0.29 0.46 0.32 -
P/RPS 3.95 3.79 2.72 1.84 1.67 2.64 1.58 16.48%
P/EPS 35.67 -110.74 34.07 23.14 -103.57 287.50 43.24 -3.15%
EY 2.80 -0.90 2.93 4.32 -0.97 0.35 2.31 3.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.56 0.42 0.29 0.50 0.36 6.31%

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