[WOODLAN] YoY TTM Result on 30-Jun-2010 [#2]

Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -33.7%
YoY- 115.93%
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 30,581 26,238 32,900 32,556 41,082 48,505 48,499 -7.39%
PBT -82 1,947 1,803 793 -1,950 -3,429 -821 -31.86%
Tax -664 -306 -654 -431 -322 46 -427 7.62%
NP -746 1,641 1,149 362 -2,272 -3,383 -1,248 -8.21%
-
NP to SH -746 1,641 1,149 362 -2,272 -3,383 -1,248 -8.21%
-
Tax Rate - 15.72% 36.27% 54.35% - - - -
Total Cost 31,327 24,597 31,751 32,194 43,354 51,888 49,747 -7.41%
-
Net Worth 38,800 39,600 36,865 35,599 35,200 37,606 41,904 -1.27%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - 720 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 38,800 39,600 36,865 35,599 35,200 37,606 41,904 -1.27%
NOSH 40,001 40,001 40,070 40,000 40,000 40,079 40,249 -0.10%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -2.44% 6.25% 3.49% 1.11% -5.53% -6.97% -2.57% -
ROE -1.92% 4.14% 3.12% 1.02% -6.45% -9.00% -2.98% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 76.45 65.59 82.10 81.39 102.70 121.02 120.49 -7.29%
EPS -1.86 4.10 2.87 0.91 -5.68 -8.44 -3.10 -8.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.80 -
NAPS 0.97 0.99 0.92 0.89 0.88 0.9383 1.0411 -1.17%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 76.45 65.59 82.25 81.39 102.70 121.26 121.24 -7.39%
EPS -1.86 4.10 2.87 0.90 -5.68 -8.46 -3.12 -8.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.80 -
NAPS 0.97 0.99 0.9216 0.89 0.88 0.9401 1.0476 -1.27%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.38 0.28 0.35 0.32 0.32 0.40 0.49 -
P/RPS 0.50 0.43 0.43 0.39 0.31 0.33 0.41 3.35%
P/EPS -20.38 6.83 12.21 35.36 -5.63 -4.74 -15.80 4.32%
EY -4.91 14.65 8.19 2.83 -17.75 -21.10 -6.33 -4.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.67 -
P/NAPS 0.39 0.28 0.38 0.36 0.36 0.43 0.47 -3.05%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 28/08/12 25/08/11 25/08/10 27/08/09 28/08/08 28/08/07 -
Price 0.32 0.30 0.355 0.30 0.38 0.40 0.50 -
P/RPS 0.42 0.46 0.43 0.37 0.37 0.33 0.41 0.40%
P/EPS -17.16 7.31 12.38 33.15 -6.69 -4.74 -16.13 1.03%
EY -5.83 13.67 8.08 3.02 -14.95 -21.10 -6.20 -1.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.60 -
P/NAPS 0.33 0.30 0.39 0.34 0.43 0.43 0.48 -6.04%

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