[WOODLAN] YoY TTM Result on 31-Mar-2010 [#1]

Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 12.81%
YoY- 127.65%
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 28,813 28,010 33,064 33,592 47,307 45,120 48,335 -8.25%
PBT 36 2,414 1,040 1,002 -1,608 -4,286 -1,206 -
Tax -598 -450 -432 -456 -367 76 -395 7.14%
NP -562 1,964 608 546 -1,975 -4,210 -1,601 -15.99%
-
NP to SH -562 1,964 608 546 -1,975 -4,210 -1,601 -15.99%
-
Tax Rate 1,661.11% 18.64% 41.54% 45.51% - - - -
Total Cost 29,375 26,046 32,456 33,046 49,282 49,330 49,936 -8.45%
-
Net Worth 38,800 39,600 36,062 35,847 34,883 37,091 42,531 -1.51%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - 720 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 38,800 39,600 36,062 35,847 34,883 37,091 42,531 -1.51%
NOSH 40,001 40,001 39,629 40,277 39,807 40,072 40,540 -0.22%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -1.95% 7.01% 1.84% 1.63% -4.17% -9.33% -3.31% -
ROE -1.45% 4.96% 1.69% 1.52% -5.66% -11.35% -3.76% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 72.03 70.02 83.43 83.40 118.84 112.60 119.23 -8.04%
EPS -1.40 4.91 1.53 1.36 -4.96 -10.51 -3.95 -15.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.80 -
NAPS 0.97 0.99 0.91 0.89 0.8763 0.9256 1.0491 -1.29%
Adjusted Per Share Value based on latest NOSH - 40,277
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 72.03 70.02 82.66 83.98 118.26 112.79 120.83 -8.25%
EPS -1.40 4.91 1.52 1.36 -4.94 -10.52 -4.00 -16.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.80 -
NAPS 0.97 0.99 0.9015 0.8961 0.872 0.9272 1.0632 -1.51%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.29 0.42 0.36 0.55 0.39 0.31 0.48 -
P/RPS 0.40 0.60 0.43 0.66 0.33 0.28 0.40 0.00%
P/EPS -20.64 8.55 23.46 40.57 -7.86 -2.95 -12.15 9.22%
EY -4.84 11.69 4.26 2.46 -12.72 -33.89 -8.23 -8.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.75 -
P/NAPS 0.30 0.42 0.40 0.62 0.45 0.33 0.46 -6.87%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 25/05/12 26/05/11 27/05/10 28/05/09 29/05/08 29/05/07 -
Price 0.335 0.33 0.62 0.35 0.50 0.40 0.49 -
P/RPS 0.47 0.47 0.74 0.42 0.42 0.36 0.41 2.30%
P/EPS -23.84 6.72 40.41 25.82 -10.08 -3.81 -12.41 11.48%
EY -4.19 14.88 2.47 3.87 -9.92 -26.26 -8.06 -10.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.67 -
P/NAPS 0.35 0.33 0.68 0.39 0.57 0.43 0.47 -4.79%

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