[WOODLAN] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -199.05%
YoY- 73.66%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 35,885 37,672 36,868 51,345 54,989 58,198 53,020 -22.89%
PBT 1,530 350 -440 -821 1,765 2,608 2,708 -31.63%
Tax -381 -348 -388 -394 -538 -492 -496 -16.11%
NP 1,149 2 -828 -1,215 1,226 2,116 2,212 -35.35%
-
NP to SH 1,149 2 -828 -1,215 1,226 2,116 2,212 -35.35%
-
Tax Rate 24.90% 99.43% - - 30.48% 18.87% 18.32% -
Total Cost 34,736 37,670 37,696 52,560 53,762 56,082 50,808 -22.37%
-
Net Worth 36,083 35,030 34,883 35,253 37,391 37,603 37,091 -1.81%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 36,083 35,030 34,883 35,253 37,391 37,603 37,091 -1.81%
NOSH 40,093 39,807 39,807 40,060 39,999 40,075 40,072 0.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.20% 0.01% -2.25% -2.37% 2.23% 3.64% 4.17% -
ROE 3.19% 0.01% -2.37% -3.45% 3.28% 5.63% 5.96% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 89.51 94.63 92.62 128.17 137.47 145.22 132.31 -22.91%
EPS 2.87 0.00 -2.08 -3.03 3.07 5.28 5.52 -35.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.88 0.8763 0.88 0.9348 0.9383 0.9256 -1.85%
Adjusted Per Share Value based on latest NOSH - 40,035
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 89.71 94.18 92.17 128.36 137.47 145.49 132.54 -22.89%
EPS 2.87 0.00 -2.07 -3.04 3.07 5.29 5.53 -35.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.902 0.8757 0.872 0.8813 0.9348 0.94 0.9272 -1.81%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.35 0.32 0.39 0.38 0.48 0.40 0.31 -
P/RPS 0.39 0.34 0.42 0.30 0.35 0.28 0.23 42.15%
P/EPS 12.21 6,369.23 -18.75 -12.53 15.65 7.58 5.62 67.66%
EY 8.19 0.02 -5.33 -7.98 6.39 13.20 17.81 -40.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.45 0.43 0.51 0.43 0.33 11.76%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 28/05/09 27/02/09 26/11/08 28/08/08 29/05/08 -
Price 0.36 0.38 0.50 0.38 0.38 0.40 0.40 -
P/RPS 0.40 0.40 0.54 0.30 0.28 0.28 0.30 21.12%
P/EPS 12.56 7,563.46 -24.04 -12.53 12.39 7.58 7.25 44.19%
EY 7.96 0.01 -4.16 -7.98 8.07 13.20 13.80 -30.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.57 0.43 0.41 0.43 0.43 -4.70%

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