[WOODLAN] YoY TTM Result on 30-Jun-2013 [#2]

Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -32.74%
YoY- -145.46%
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 26,241 30,645 29,488 30,581 26,238 32,900 32,556 -3.52%
PBT 2,208 2,333 2,140 -82 1,947 1,803 793 18.59%
Tax -951 -1,260 -1,036 -664 -306 -654 -431 14.08%
NP 1,257 1,073 1,104 -746 1,641 1,149 362 23.03%
-
NP to SH 1,257 1,073 1,104 -746 1,641 1,149 362 23.03%
-
Tax Rate 43.07% 54.01% 48.41% - 15.72% 36.27% 54.35% -
Total Cost 24,984 29,572 28,384 31,327 24,597 31,751 32,194 -4.13%
-
Net Worth 42,401 41,201 40,000 38,800 39,600 36,865 35,599 2.95%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 42,401 41,201 40,000 38,800 39,600 36,865 35,599 2.95%
NOSH 40,001 40,001 40,001 40,001 40,001 40,070 40,000 0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.79% 3.50% 3.74% -2.44% 6.25% 3.49% 1.11% -
ROE 2.96% 2.60% 2.76% -1.92% 4.14% 3.12% 1.02% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 65.60 76.61 73.72 76.45 65.59 82.10 81.39 -3.52%
EPS 3.14 2.68 2.76 -1.86 4.10 2.87 0.91 22.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.03 1.00 0.97 0.99 0.92 0.89 2.95%
Adjusted Per Share Value based on latest NOSH - 40,001
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 60.56 70.72 68.05 70.57 60.55 75.92 75.13 -3.52%
EPS 2.90 2.48 2.55 -1.72 3.79 2.65 0.84 22.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9785 0.9508 0.9231 0.8954 0.9139 0.8507 0.8215 2.95%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.48 0.50 0.62 0.38 0.28 0.35 0.32 -
P/RPS 0.73 0.65 0.84 0.50 0.43 0.43 0.39 11.00%
P/EPS 15.27 18.64 22.46 -20.38 6.83 12.21 35.36 -13.04%
EY 6.55 5.36 4.45 -4.91 14.65 8.19 2.83 14.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.62 0.39 0.28 0.38 0.36 3.78%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 19/08/15 25/08/14 27/08/13 28/08/12 25/08/11 25/08/10 -
Price 0.575 0.47 0.61 0.32 0.30 0.355 0.30 -
P/RPS 0.88 0.61 0.83 0.42 0.46 0.43 0.37 15.51%
P/EPS 18.30 17.52 22.10 -17.16 7.31 12.38 33.15 -9.41%
EY 5.47 5.71 4.52 -5.83 13.67 8.08 3.02 10.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.46 0.61 0.33 0.30 0.39 0.34 8.00%

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