[WOODLAN] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 126.09%
YoY- 126.64%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 43,290 46,824 47,768 45,700 48,916 50,657 48,602 -7.40%
PBT -4,711 -9 46 1,012 -1,957 -1,584 -2,226 64.61%
Tax 98 -358 -390 -412 -343 -218 -222 -
NP -4,613 -368 -344 600 -2,300 -1,802 -2,448 52.38%
-
NP to SH -4,613 -368 -344 600 -2,300 -1,802 -2,448 52.38%
-
Tax Rate - - 847.83% 40.71% - - - -
Total Cost 47,903 47,192 48,112 45,100 51,216 52,459 51,050 -4.14%
-
Net Worth 36,486 40,807 41,643 42,531 42,570 43,231 43,301 -10.76%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - 1,441 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 36,486 40,807 41,643 42,531 42,570 43,231 43,301 -10.76%
NOSH 40,016 39,999 39,999 40,540 40,032 40,028 39,968 0.07%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -10.66% -0.79% -0.72% 1.31% -4.70% -3.56% -5.04% -
ROE -12.64% -0.90% -0.83% 1.41% -5.40% -4.17% -5.65% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 108.18 117.06 119.42 112.73 122.19 126.55 121.60 -7.48%
EPS -11.53 -0.92 -0.86 1.48 -5.75 -4.51 -6.12 52.36%
DPS 0.00 0.00 0.00 0.00 3.60 0.00 0.00 -
NAPS 0.9118 1.0202 1.0411 1.0491 1.0634 1.08 1.0834 -10.83%
Adjusted Per Share Value based on latest NOSH - 40,540
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 108.22 117.05 119.41 114.24 122.28 126.64 121.50 -7.40%
EPS -11.53 -0.92 -0.86 1.50 -5.75 -4.51 -6.12 52.36%
DPS 0.00 0.00 0.00 0.00 3.60 0.00 0.00 -
NAPS 0.9121 1.0201 1.041 1.0632 1.0642 1.0807 1.0825 -10.76%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.45 0.46 0.49 0.48 0.48 0.45 0.48 -
P/RPS 0.42 0.39 0.41 0.43 0.39 0.36 0.39 5.05%
P/EPS -3.90 -50.00 -56.98 32.43 -8.35 -9.99 -7.84 -37.13%
EY -25.62 -2.00 -1.76 3.08 -11.97 -10.01 -12.76 58.95%
DY 0.00 0.00 0.00 0.00 7.50 0.00 0.00 -
P/NAPS 0.49 0.45 0.47 0.46 0.45 0.42 0.44 7.41%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 28/11/07 28/08/07 29/05/07 28/02/07 27/11/06 24/08/06 -
Price 0.34 0.43 0.50 0.49 0.54 0.50 0.47 -
P/RPS 0.31 0.37 0.42 0.43 0.44 0.40 0.39 -14.15%
P/EPS -2.95 -46.74 -58.14 33.11 -9.40 -11.10 -7.67 -47.02%
EY -33.91 -2.14 -1.72 3.02 -10.64 -9.01 -13.03 88.87%
DY 0.00 0.00 0.00 0.00 6.67 0.00 0.00 -
P/NAPS 0.37 0.42 0.48 0.47 0.51 0.46 0.43 -9.50%

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