[WOODLAN] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -641.35%
YoY- -320.15%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 48,916 50,657 48,602 48,024 54,685 55,302 54,170 -6.55%
PBT -1,957 -1,584 -2,226 -2,048 679 946 898 -
Tax -343 -218 -222 -204 -263 -585 -488 -20.89%
NP -2,300 -1,802 -2,448 -2,252 416 361 410 -
-
NP to SH -2,300 -1,802 -2,448 -2,252 416 361 410 -
-
Tax Rate - - - - 38.73% 61.84% 54.34% -
Total Cost 51,216 52,459 51,050 50,276 54,269 54,941 53,760 -3.17%
-
Net Worth 42,570 43,231 43,301 44,664 45,493 45,527 45,980 -4.99%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,441 - - - 1,446 956 - -
Div Payout % 0.00% - - - 347.82% 264.71% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 42,570 43,231 43,301 44,664 45,493 45,527 45,980 -4.99%
NOSH 40,032 40,028 39,968 39,929 40,192 39,852 40,196 -0.27%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -4.70% -3.56% -5.04% -4.69% 0.76% 0.65% 0.76% -
ROE -5.40% -4.17% -5.65% -5.04% 0.91% 0.79% 0.89% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 122.19 126.55 121.60 120.27 136.06 138.77 134.76 -6.30%
EPS -5.75 -4.51 -6.12 -5.64 1.04 0.91 1.02 -
DPS 3.60 0.00 0.00 0.00 3.60 2.40 0.00 -
NAPS 1.0634 1.08 1.0834 1.1186 1.1319 1.1424 1.1439 -4.73%
Adjusted Per Share Value based on latest NOSH - 39,929
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 112.88 116.90 112.16 110.82 126.20 127.62 125.01 -6.56%
EPS -5.31 -4.16 -5.65 -5.20 0.96 0.83 0.95 -
DPS 3.33 0.00 0.00 0.00 3.34 2.21 0.00 -
NAPS 0.9824 0.9976 0.9993 1.0307 1.0499 1.0506 1.0611 -4.99%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.48 0.45 0.48 0.51 0.50 0.44 0.51 -
P/RPS 0.39 0.36 0.39 0.42 0.37 0.32 0.38 1.74%
P/EPS -8.35 -9.99 -7.84 -9.04 48.31 48.53 50.00 -
EY -11.97 -10.01 -12.76 -11.06 2.07 2.06 2.00 -
DY 7.50 0.00 0.00 0.00 7.20 5.45 0.00 -
P/NAPS 0.45 0.42 0.44 0.46 0.44 0.39 0.45 0.00%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 27/11/06 24/08/06 24/05/06 27/02/06 23/11/05 25/08/05 -
Price 0.54 0.50 0.47 0.49 0.55 0.42 0.54 -
P/RPS 0.44 0.40 0.39 0.41 0.40 0.30 0.40 6.54%
P/EPS -9.40 -11.10 -7.67 -8.69 53.14 46.32 52.94 -
EY -10.64 -9.01 -13.03 -11.51 1.88 2.16 1.89 -
DY 6.67 0.00 0.00 0.00 6.55 5.71 0.00 -
P/NAPS 0.51 0.46 0.43 0.44 0.49 0.37 0.47 5.58%

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