[WOODLAN] YoY TTM Result on 30-Sep-2011 [#3]

Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -20.45%
YoY- 554.73%
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 28,823 32,742 26,321 31,612 32,634 37,017 49,414 -8.58%
PBT 2,223 972 1,783 1,561 244 -997 -3,379 -
Tax -1,170 -880 -317 -647 -445 -276 -38 76.99%
NP 1,053 92 1,466 914 -201 -1,273 -3,417 -
-
NP to SH 1,053 92 1,466 914 -201 -1,273 -3,417 -
-
Tax Rate 52.63% 90.53% 17.78% 41.45% 182.38% - - -
Total Cost 27,770 32,650 24,855 30,698 32,835 38,290 52,831 -10.16%
-
Net Worth 40,739 39,600 39,600 36,225 36,243 36,041 37,941 1.19%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 40,739 39,600 39,600 36,225 36,243 36,041 37,941 1.19%
NOSH 40,001 40,001 40,001 39,375 40,270 40,046 40,588 -0.24%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 3.65% 0.28% 5.57% 2.89% -0.62% -3.44% -6.92% -
ROE 2.58% 0.23% 3.70% 2.52% -0.55% -3.53% -9.01% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 72.16 81.85 65.80 80.28 81.04 92.44 121.74 -8.34%
EPS 2.64 0.23 3.66 2.32 -0.50 -3.18 -8.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.99 0.99 0.92 0.90 0.90 0.9348 1.46%
Adjusted Per Share Value based on latest NOSH - 39,375
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 72.05 81.85 65.80 79.03 81.58 92.54 123.53 -8.58%
EPS 2.63 0.23 3.66 2.28 -0.50 -3.18 -8.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0184 0.99 0.99 0.9056 0.906 0.901 0.9485 1.19%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.59 0.41 0.30 0.40 0.28 0.35 0.48 -
P/RPS 0.82 0.50 0.46 0.50 0.35 0.38 0.39 13.17%
P/EPS 22.38 178.27 8.19 17.23 -56.10 -11.01 -5.70 -
EY 4.47 0.56 12.22 5.80 -1.78 -9.08 -17.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.41 0.30 0.43 0.31 0.39 0.51 2.16%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 19/11/14 22/11/13 23/11/12 23/11/11 25/11/10 26/11/09 26/11/08 -
Price 0.575 0.42 0.29 0.46 0.32 0.36 0.38 -
P/RPS 0.80 0.51 0.44 0.57 0.39 0.39 0.31 17.10%
P/EPS 21.81 182.61 7.91 19.82 -64.11 -11.33 -4.51 -
EY 4.59 0.55 12.64 5.05 -1.56 -8.83 -22.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.42 0.29 0.50 0.36 0.40 0.41 5.33%

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