[WOODLAN] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 27.6%
YoY- -21.15%
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 11,672 7,337 7,132 6,050 4,240 9,629 11,012 3.95%
PBT -912 2,571 -4,281 -4,134 -5,740 -4,761 -3,468 -58.92%
Tax -68 -753 4 10 44 -24 -17 151.77%
NP -980 1,818 -4,277 -4,124 -5,696 -4,785 -3,485 -57.04%
-
NP to SH -980 1,818 -4,277 -4,124 -5,696 -4,785 -3,485 -57.04%
-
Tax Rate - 29.29% - - - - - -
Total Cost 12,652 5,519 11,409 10,174 9,936 14,414 14,497 -8.66%
-
Net Worth 34,801 35,201 30,001 31,201 32,001 33,201 35,601 -1.50%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 34,801 35,201 30,001 31,201 32,001 33,201 35,601 -1.50%
NOSH 40,002 40,002 40,002 40,002 40,002 40,002 40,002 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -8.40% 24.78% -59.97% -68.17% -134.34% -49.69% -31.65% -
ROE -2.82% 5.16% -14.26% -13.22% -17.80% -14.41% -9.79% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 29.18 18.34 17.83 15.12 10.60 24.07 27.53 3.95%
EPS -2.44 4.54 -10.69 -10.30 -14.24 -11.96 -8.71 -57.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.88 0.75 0.78 0.80 0.83 0.89 -1.50%
Adjusted Per Share Value based on latest NOSH - 40,002
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 29.18 18.34 17.83 15.12 10.60 24.07 27.53 3.95%
EPS -2.44 4.54 -10.69 -10.30 -14.24 -11.96 -8.71 -57.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.88 0.75 0.78 0.80 0.83 0.89 -1.50%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.64 0.74 1.13 0.77 0.74 0.675 0.715 -
P/RPS 2.19 4.03 6.34 5.09 6.98 2.80 2.60 -10.80%
P/EPS -26.12 16.28 -10.57 -7.47 -5.20 -5.64 -8.21 116.16%
EY -3.83 6.14 -9.46 -13.39 -19.24 -17.72 -12.19 -53.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.84 1.51 0.99 0.93 0.81 0.80 -5.06%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 30/08/22 30/05/22 28/02/22 26/11/21 29/09/21 21/05/21 -
Price 0.63 0.73 0.895 1.40 0.76 0.755 0.72 -
P/RPS 2.16 3.98 5.02 9.26 7.17 3.14 2.62 -12.06%
P/EPS -25.72 16.06 -8.37 -13.58 -5.34 -6.31 -8.26 113.08%
EY -3.89 6.23 -11.95 -7.36 -18.74 -15.84 -12.10 -53.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.83 1.19 1.79 0.95 0.91 0.81 -7.54%

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