[WOODLAN] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 58.28%
YoY- -12200.0%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 29,488 33,832 33,172 33,446 32,560 34,669 35,885 -12.27%
PBT 732 772 553 -18 -340 977 1,530 -38.85%
Tax -304 -416 -317 -224 -240 -493 -381 -13.98%
NP 428 356 236 -242 -580 484 1,149 -48.26%
-
NP to SH 428 356 236 -242 -580 484 1,149 -48.26%
-
Tax Rate 41.53% 53.89% 57.32% - - 50.46% 24.90% -
Total Cost 29,060 33,476 32,936 33,688 33,140 34,185 34,736 -11.22%
-
Net Worth 36,062 36,209 36,204 35,896 35,847 35,531 36,083 -0.03%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 36,062 36,209 36,204 35,896 35,847 35,531 36,083 -0.03%
NOSH 39,629 40,232 40,227 40,333 40,277 39,923 40,093 -0.77%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.45% 1.05% 0.71% -0.72% -1.78% 1.40% 3.20% -
ROE 1.19% 0.98% 0.65% -0.67% -1.62% 1.36% 3.19% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 74.41 84.09 82.46 82.92 80.84 86.84 89.51 -11.59%
EPS 1.08 0.89 0.59 -0.60 -1.44 1.21 2.87 -47.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.90 0.89 0.89 0.89 0.90 0.74%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 73.72 84.58 82.93 83.61 81.40 86.67 89.71 -12.27%
EPS 1.07 0.89 0.59 -0.60 -1.45 1.21 2.87 -48.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9015 0.9052 0.9051 0.8974 0.8961 0.8882 0.902 -0.03%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.36 0.28 0.28 0.32 0.55 0.34 0.35 -
P/RPS 0.48 0.33 0.34 0.39 0.68 0.39 0.39 14.86%
P/EPS 33.33 31.64 47.73 -53.33 -38.19 28.05 12.21 95.43%
EY 3.00 3.16 2.10 -1.88 -2.62 3.57 8.19 -48.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.31 0.31 0.36 0.62 0.38 0.39 1.70%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 28/02/11 25/11/10 25/08/10 27/05/10 25/02/10 26/11/09 -
Price 0.62 0.29 0.32 0.30 0.35 0.49 0.36 -
P/RPS 0.83 0.34 0.39 0.36 0.43 0.56 0.40 62.75%
P/EPS 57.41 32.77 54.55 -50.00 -24.31 40.42 12.56 175.67%
EY 1.74 3.05 1.83 -2.00 -4.11 2.47 7.96 -63.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.32 0.36 0.34 0.39 0.55 0.40 42.48%

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