[WOODLAN] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -27.59%
YoY- -652.88%
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 46,824 47,768 45,700 48,916 50,657 48,602 48,024 -1.67%
PBT -9 46 1,012 -1,957 -1,584 -2,226 -2,048 -97.30%
Tax -358 -390 -412 -343 -218 -222 -204 45.44%
NP -368 -344 600 -2,300 -1,802 -2,448 -2,252 -70.07%
-
NP to SH -368 -344 600 -2,300 -1,802 -2,448 -2,252 -70.07%
-
Tax Rate - 847.83% 40.71% - - - - -
Total Cost 47,192 48,112 45,100 51,216 52,459 51,050 50,276 -4.12%
-
Net Worth 40,807 41,643 42,531 42,570 43,231 43,301 44,664 -5.83%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 1,441 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 40,807 41,643 42,531 42,570 43,231 43,301 44,664 -5.83%
NOSH 39,999 39,999 40,540 40,032 40,028 39,968 39,929 0.11%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -0.79% -0.72% 1.31% -4.70% -3.56% -5.04% -4.69% -
ROE -0.90% -0.83% 1.41% -5.40% -4.17% -5.65% -5.04% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 117.06 119.42 112.73 122.19 126.55 121.60 120.27 -1.78%
EPS -0.92 -0.86 1.48 -5.75 -4.51 -6.12 -5.64 -70.11%
DPS 0.00 0.00 0.00 3.60 0.00 0.00 0.00 -
NAPS 1.0202 1.0411 1.0491 1.0634 1.08 1.0834 1.1186 -5.94%
Adjusted Per Share Value based on latest NOSH - 40,038
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 117.05 119.41 114.24 122.28 126.64 121.50 120.05 -1.67%
EPS -0.92 -0.86 1.50 -5.75 -4.51 -6.12 -5.63 -70.07%
DPS 0.00 0.00 0.00 3.60 0.00 0.00 0.00 -
NAPS 1.0201 1.041 1.0632 1.0642 1.0807 1.0825 1.1166 -5.84%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.46 0.49 0.48 0.48 0.45 0.48 0.51 -
P/RPS 0.39 0.41 0.43 0.39 0.36 0.39 0.42 -4.81%
P/EPS -50.00 -56.98 32.43 -8.35 -9.99 -7.84 -9.04 212.42%
EY -2.00 -1.76 3.08 -11.97 -10.01 -12.76 -11.06 -67.98%
DY 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.46 0.45 0.42 0.44 0.46 -1.45%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 28/08/07 29/05/07 28/02/07 27/11/06 24/08/06 24/05/06 -
Price 0.43 0.50 0.49 0.54 0.50 0.47 0.49 -
P/RPS 0.37 0.42 0.43 0.44 0.40 0.39 0.41 -6.60%
P/EPS -46.74 -58.14 33.11 -9.40 -11.10 -7.67 -8.69 206.66%
EY -2.14 -1.72 3.02 -10.64 -9.01 -13.03 -11.51 -67.39%
DY 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.47 0.51 0.46 0.43 0.44 -3.05%

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