[WOODLAN] QoQ TTM Result on 30-Sep-2007 [#3]

Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 1.92%
YoY- -0.25%
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 48,505 45,120 43,290 46,041 48,499 48,335 48,916 -0.56%
PBT -3,429 -4,286 -4,710 -776 -821 -1,206 -1,971 44.69%
Tax 46 76 97 -448 -427 -395 -343 -
NP -3,383 -4,210 -4,613 -1,224 -1,248 -1,601 -2,314 28.84%
-
NP to SH -3,383 -4,210 -4,613 -1,224 -1,248 -1,601 -2,314 28.84%
-
Tax Rate - - - - - - - -
Total Cost 51,888 49,330 47,903 47,265 49,747 49,936 51,230 0.85%
-
Net Worth 37,606 37,091 36,215 40,808 41,904 42,531 42,192 -7.39%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - 720 720 720 720 -
Div Payout % - - - 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 37,606 37,091 36,215 40,808 41,904 42,531 42,192 -7.39%
NOSH 40,079 40,072 40,017 40,000 40,249 40,540 40,038 0.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -6.97% -9.33% -10.66% -2.66% -2.57% -3.31% -4.73% -
ROE -9.00% -11.35% -12.74% -3.00% -2.98% -3.76% -5.48% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 121.02 112.60 108.18 115.10 120.49 119.23 122.17 -0.62%
EPS -8.44 -10.51 -11.53 -3.06 -3.10 -3.95 -5.78 28.73%
DPS 0.00 0.00 0.00 1.80 1.80 1.80 1.80 -
NAPS 0.9383 0.9256 0.905 1.0202 1.0411 1.0491 1.0538 -7.45%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 121.26 112.79 108.22 115.10 121.24 120.83 122.28 -0.55%
EPS -8.46 -10.52 -11.53 -3.06 -3.12 -4.00 -5.78 28.94%
DPS 0.00 0.00 0.00 1.80 1.80 1.80 1.80 -
NAPS 0.9401 0.9272 0.9053 1.0201 1.0476 1.0632 1.0548 -7.39%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.40 0.31 0.45 0.46 0.49 0.48 0.48 -
P/RPS 0.33 0.28 0.42 0.40 0.41 0.40 0.39 -10.54%
P/EPS -4.74 -2.95 -3.90 -15.03 -15.80 -12.15 -8.31 -31.24%
EY -21.10 -33.89 -25.62 -6.65 -6.33 -8.23 -12.04 45.40%
DY 0.00 0.00 0.00 3.91 3.67 3.75 3.75 -
P/NAPS 0.43 0.33 0.50 0.45 0.47 0.46 0.46 -4.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 29/02/08 28/11/07 28/08/07 29/05/07 28/02/07 -
Price 0.40 0.40 0.34 0.43 0.50 0.49 0.54 -
P/RPS 0.33 0.36 0.31 0.37 0.41 0.41 0.44 -17.46%
P/EPS -4.74 -3.81 -2.95 -14.05 -16.13 -12.41 -9.34 -36.40%
EY -21.10 -26.26 -33.90 -7.12 -6.20 -8.06 -10.70 57.31%
DY 0.00 0.00 0.00 4.19 3.60 3.67 3.33 -
P/NAPS 0.43 0.43 0.38 0.42 0.48 0.47 0.51 -10.76%

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