[WOODLAN] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 53.51%
YoY- -31.47%
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 37,993 24,301 12,006 54,685 41,477 27,085 12,887 105.47%
PBT -1,188 -1,113 -512 679 710 449 -31 1034.15%
Tax -164 -111 -51 -263 -439 -244 -103 36.31%
NP -1,352 -1,224 -563 416 271 205 -134 366.26%
-
NP to SH -1,352 -1,224 -563 416 271 205 -134 366.26%
-
Tax Rate - - - 38.73% 61.83% 54.34% - -
Total Cost 39,345 25,525 12,569 54,269 41,206 26,880 13,021 108.86%
-
Net Worth 43,231 43,301 44,664 45,493 45,527 45,980 46,964 -5.36%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 1,446 717 - - -
Div Payout % - - - 347.82% 264.71% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 43,231 43,301 44,664 45,493 45,527 45,980 46,964 -5.36%
NOSH 40,028 39,968 39,929 40,192 39,852 40,196 40,606 -0.95%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -3.56% -5.04% -4.69% 0.76% 0.65% 0.76% -1.04% -
ROE -3.13% -2.83% -1.26% 0.91% 0.60% 0.45% -0.29% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 94.91 60.80 30.07 136.06 104.08 67.38 31.74 107.41%
EPS -3.38 -3.06 -1.41 1.04 0.68 0.51 -0.33 370.96%
DPS 0.00 0.00 0.00 3.60 1.80 0.00 0.00 -
NAPS 1.08 1.0834 1.1186 1.1319 1.1424 1.1439 1.1566 -4.46%
Adjusted Per Share Value based on latest NOSH - 39,729
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 94.98 60.75 30.01 136.71 103.69 67.71 32.22 105.45%
EPS -3.38 -3.06 -1.41 1.04 0.68 0.51 -0.33 370.96%
DPS 0.00 0.00 0.00 3.62 1.79 0.00 0.00 -
NAPS 1.0807 1.0825 1.1166 1.1373 1.1381 1.1495 1.1741 -5.37%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.45 0.48 0.51 0.50 0.44 0.51 0.56 -
P/RPS 0.47 0.79 1.70 0.37 0.42 0.76 1.76 -58.49%
P/EPS -13.32 -15.67 -36.17 48.31 64.71 100.00 -169.70 -81.63%
EY -7.51 -6.38 -2.76 2.07 1.55 1.00 -0.59 444.31%
DY 0.00 0.00 0.00 7.20 4.09 0.00 0.00 -
P/NAPS 0.42 0.44 0.46 0.44 0.39 0.45 0.48 -8.50%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 24/08/06 24/05/06 27/02/06 23/11/05 25/08/05 25/05/05 -
Price 0.50 0.47 0.49 0.55 0.42 0.54 0.51 -
P/RPS 0.53 0.77 1.63 0.40 0.40 0.80 1.61 -52.29%
P/EPS -14.80 -15.35 -34.75 53.14 61.76 105.88 -154.55 -79.03%
EY -6.76 -6.52 -2.88 1.88 1.62 0.94 -0.65 375.77%
DY 0.00 0.00 0.00 6.55 4.29 0.00 0.00 -
P/NAPS 0.46 0.43 0.44 0.49 0.37 0.47 0.44 3.00%

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