[WOODLAN] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 176.49%
YoY- 95.24%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 48,024 54,685 55,302 54,170 51,548 61,371 62,178 -15.83%
PBT -2,048 679 946 898 -124 992 732 -
Tax -204 -263 -585 -488 -412 -385 -525 -46.78%
NP -2,252 416 361 410 -536 607 206 -
-
NP to SH -2,252 416 361 410 -536 607 206 -
-
Tax Rate - 38.73% 61.84% 54.34% - 38.81% 71.72% -
Total Cost 50,276 54,269 54,941 53,760 52,084 60,764 61,972 -13.02%
-
Net Worth 44,664 45,493 45,527 45,980 46,964 46,758 46,897 -3.20%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 1,446 956 - - 1,437 953 -
Div Payout % - 347.82% 264.71% - - 236.82% 461.54% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 44,664 45,493 45,527 45,980 46,964 46,758 46,897 -3.20%
NOSH 39,929 40,192 39,852 40,196 40,606 39,930 39,743 0.31%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -4.69% 0.76% 0.65% 0.76% -1.04% 0.99% 0.33% -
ROE -5.04% 0.91% 0.79% 0.89% -1.14% 1.30% 0.44% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 120.27 136.06 138.77 134.76 126.95 153.70 156.45 -16.09%
EPS -5.64 1.04 0.91 1.02 -1.32 1.52 0.52 -
DPS 0.00 3.60 2.40 0.00 0.00 3.60 2.40 -
NAPS 1.1186 1.1319 1.1424 1.1439 1.1566 1.171 1.18 -3.50%
Adjusted Per Share Value based on latest NOSH - 39,882
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 110.82 126.20 127.62 125.01 118.96 141.63 143.49 -15.83%
EPS -5.20 0.96 0.83 0.95 -1.24 1.40 0.48 -
DPS 0.00 3.34 2.21 0.00 0.00 3.32 2.20 -
NAPS 1.0307 1.0499 1.0506 1.0611 1.0838 1.079 1.0822 -3.20%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.51 0.50 0.44 0.51 0.56 0.76 0.70 -
P/RPS 0.42 0.37 0.32 0.38 0.44 0.49 0.45 -4.49%
P/EPS -9.04 48.31 48.53 50.00 -42.42 49.99 134.62 -
EY -11.06 2.07 2.06 2.00 -2.36 2.00 0.74 -
DY 0.00 7.20 5.45 0.00 0.00 4.74 3.43 -
P/NAPS 0.46 0.44 0.39 0.45 0.48 0.65 0.59 -15.30%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 27/02/06 23/11/05 25/08/05 25/05/05 28/02/05 24/11/04 -
Price 0.49 0.55 0.42 0.54 0.51 0.74 0.76 -
P/RPS 0.41 0.40 0.30 0.40 0.40 0.48 0.49 -11.21%
P/EPS -8.69 53.14 46.32 52.94 -38.64 48.68 146.15 -
EY -11.51 1.88 2.16 1.89 -2.59 2.05 0.68 -
DY 0.00 6.55 5.71 0.00 0.00 4.86 3.16 -
P/NAPS 0.44 0.49 0.37 0.47 0.44 0.63 0.64 -22.12%

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