[WOODLAN] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 147.95%
YoY- 268.67%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 51,345 54,989 58,198 53,020 43,290 46,824 47,768 4.90%
PBT -821 1,765 2,608 2,708 -4,711 -9 46 -
Tax -394 -538 -492 -496 98 -358 -390 0.67%
NP -1,215 1,226 2,116 2,212 -4,613 -368 -344 131.03%
-
NP to SH -1,215 1,226 2,116 2,212 -4,613 -368 -344 131.03%
-
Tax Rate - 30.48% 18.87% 18.32% - - 847.83% -
Total Cost 52,560 53,762 56,082 50,808 47,903 47,192 48,112 6.04%
-
Net Worth 35,253 37,391 37,603 37,091 36,486 40,807 41,643 -10.46%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 35,253 37,391 37,603 37,091 36,486 40,807 41,643 -10.46%
NOSH 40,060 39,999 40,075 40,072 40,016 39,999 39,999 0.10%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -2.37% 2.23% 3.64% 4.17% -10.66% -0.79% -0.72% -
ROE -3.45% 3.28% 5.63% 5.96% -12.64% -0.90% -0.83% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 128.17 137.47 145.22 132.31 108.18 117.06 119.42 4.80%
EPS -3.03 3.07 5.28 5.52 -11.53 -0.92 -0.86 130.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.9348 0.9383 0.9256 0.9118 1.0202 1.0411 -10.55%
Adjusted Per Share Value based on latest NOSH - 40,072
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 128.36 137.47 145.49 132.54 108.22 117.05 119.41 4.91%
EPS -3.04 3.07 5.29 5.53 -11.53 -0.92 -0.86 131.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8813 0.9348 0.94 0.9272 0.9121 1.0201 1.041 -10.46%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.38 0.48 0.40 0.31 0.45 0.46 0.49 -
P/RPS 0.30 0.35 0.28 0.23 0.42 0.39 0.41 -18.72%
P/EPS -12.53 15.65 7.58 5.62 -3.90 -50.00 -56.98 -63.40%
EY -7.98 6.39 13.20 17.81 -25.62 -2.00 -1.76 172.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.51 0.43 0.33 0.49 0.45 0.47 -5.73%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 26/11/08 28/08/08 29/05/08 29/02/08 28/11/07 28/08/07 -
Price 0.38 0.38 0.40 0.40 0.34 0.43 0.50 -
P/RPS 0.30 0.28 0.28 0.30 0.31 0.37 0.42 -20.01%
P/EPS -12.53 12.39 7.58 7.25 -2.95 -46.74 -58.14 -63.88%
EY -7.98 8.07 13.20 13.80 -33.91 -2.14 -1.72 176.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.43 0.43 0.37 0.42 0.48 -7.03%

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