[WOODLAN] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 246.28%
YoY- -79.47%
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 25,496 19,932 22,659 24,879 26,914 41,242 35,118 -5.19%
PBT 1,664 171 1,204 415 1,148 1,324 -7 -
Tax -758 -343 -469 -238 -286 -404 -269 18.82%
NP 906 -172 735 177 862 920 -276 -
-
NP to SH 906 -172 735 177 862 920 -276 -
-
Tax Rate 45.55% 200.58% 38.95% 57.35% 24.91% 30.51% - -
Total Cost 24,590 20,104 21,924 24,702 26,052 40,322 35,394 -5.88%
-
Net Worth 39,600 39,600 36,749 36,204 36,083 37,392 40,808 -0.49%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 39,600 39,600 36,749 36,204 36,083 37,392 40,808 -0.49%
NOSH 40,001 40,001 39,945 40,227 40,093 40,000 40,000 0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.55% -0.86% 3.24% 0.71% 3.20% 2.23% -0.79% -
ROE 2.29% -0.43% 2.00% 0.49% 2.39% 2.46% -0.68% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 63.74 49.83 56.72 61.85 67.13 103.11 87.80 -5.19%
EPS 2.27 -0.43 1.84 0.44 2.15 2.30 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.99 0.92 0.90 0.90 0.9348 1.0202 -0.49%
Adjusted Per Share Value based on latest NOSH - 40,270
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 63.74 49.83 56.64 62.19 67.28 103.10 87.79 -5.19%
EPS 2.26 -0.43 1.84 0.44 2.15 2.30 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.99 0.9187 0.9051 0.902 0.9348 1.0201 -0.49%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.41 0.30 0.40 0.28 0.35 0.48 0.46 -
P/RPS 0.64 0.60 0.71 0.45 0.52 0.47 0.52 3.51%
P/EPS 18.10 -69.77 21.74 63.64 16.28 20.87 -66.67 -
EY 5.52 -1.43 4.60 1.57 6.14 4.79 -1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.30 0.43 0.31 0.39 0.51 0.45 -1.53%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/11/13 23/11/12 23/11/11 25/11/10 26/11/09 26/11/08 28/11/07 -
Price 0.42 0.29 0.46 0.32 0.36 0.38 0.43 -
P/RPS 0.66 0.58 0.81 0.52 0.54 0.37 0.49 5.08%
P/EPS 18.54 -67.44 25.00 72.73 16.74 16.52 -62.32 -
EY 5.39 -1.48 4.00 1.38 5.97 6.05 -1.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.29 0.50 0.36 0.40 0.41 0.42 0.00%

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