[WOODLAN] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -57.89%
YoY- 139.84%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 33,172 33,446 32,560 34,669 35,885 37,672 36,868 -6.79%
PBT 553 -18 -340 977 1,530 350 -440 -
Tax -317 -224 -240 -493 -381 -348 -388 -12.59%
NP 236 -242 -580 484 1,149 2 -828 -
-
NP to SH 236 -242 -580 484 1,149 2 -828 -
-
Tax Rate 57.32% - - 50.46% 24.90% 99.43% - -
Total Cost 32,936 33,688 33,140 34,185 34,736 37,670 37,696 -8.59%
-
Net Worth 36,204 35,896 35,847 35,531 36,083 35,030 34,883 2.50%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 36,204 35,896 35,847 35,531 36,083 35,030 34,883 2.50%
NOSH 40,227 40,333 40,277 39,923 40,093 39,807 39,807 0.70%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.71% -0.72% -1.78% 1.40% 3.20% 0.01% -2.25% -
ROE 0.65% -0.67% -1.62% 1.36% 3.19% 0.01% -2.37% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 82.46 82.92 80.84 86.84 89.51 94.63 92.62 -7.44%
EPS 0.59 -0.60 -1.44 1.21 2.87 0.00 -2.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.89 0.89 0.90 0.88 0.8763 1.79%
Adjusted Per Share Value based on latest NOSH - 39,883
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 82.93 83.61 81.40 86.67 89.71 94.18 92.17 -6.79%
EPS 0.59 -0.60 -1.45 1.21 2.87 0.00 -2.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9051 0.8974 0.8961 0.8882 0.902 0.8757 0.872 2.51%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.28 0.32 0.55 0.34 0.35 0.32 0.39 -
P/RPS 0.34 0.39 0.68 0.39 0.39 0.34 0.42 -13.12%
P/EPS 47.73 -53.33 -38.19 28.05 12.21 6,369.23 -18.75 -
EY 2.10 -1.88 -2.62 3.57 8.19 0.02 -5.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.62 0.38 0.39 0.36 0.45 -21.98%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 25/08/10 27/05/10 25/02/10 26/11/09 27/08/09 28/05/09 -
Price 0.32 0.30 0.35 0.49 0.36 0.38 0.50 -
P/RPS 0.39 0.36 0.43 0.56 0.40 0.40 0.54 -19.48%
P/EPS 54.55 -50.00 -24.31 40.42 12.56 7,563.46 -24.04 -
EY 1.83 -2.00 -4.11 2.47 7.96 0.01 -4.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.39 0.55 0.40 0.43 0.57 -26.36%

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