[WOODLAN] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 149.05%
YoY- 140.4%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 31,773 33,994 32,768 31,876 27,185 26,576 25,962 14.37%
PBT 1,266 2,218 1,184 1,352 -530 228 306 157.05%
Tax -938 -1,010 -824 -864 -465 -457 -426 69.00%
NP 328 1,208 360 488 -995 -229 -120 -
-
NP to SH 328 1,208 360 488 -995 -229 -120 -
-
Tax Rate 74.09% 45.54% 69.59% 63.91% - 200.44% 139.22% -
Total Cost 31,445 32,786 32,408 31,388 28,180 26,805 26,082 13.23%
-
Net Worth 39,200 39,600 38,800 38,800 38,800 39,600 39,600 -0.67%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 39,200 39,600 38,800 38,800 38,800 39,600 39,600 -0.67%
NOSH 40,001 40,001 40,001 40,001 40,001 40,001 40,001 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.03% 3.55% 1.10% 1.53% -3.66% -0.86% -0.46% -
ROE 0.84% 3.05% 0.93% 1.26% -2.56% -0.58% -0.30% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 79.43 84.98 81.92 79.69 67.96 66.44 64.90 14.37%
EPS 0.82 3.03 0.90 1.24 -2.49 -0.57 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.99 0.97 0.97 0.97 0.99 0.99 -0.67%
Adjusted Per Share Value based on latest NOSH - 40,001
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 79.43 84.98 81.92 79.69 67.96 66.44 64.90 14.37%
EPS 0.82 3.02 0.90 1.22 -2.49 -0.57 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.99 0.97 0.97 0.97 0.99 0.99 -0.67%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.435 0.41 0.38 0.29 0.28 0.30 0.28 -
P/RPS 0.55 0.48 0.46 0.36 0.41 0.45 0.43 17.77%
P/EPS 53.05 13.58 42.22 23.77 -11.26 -52.33 -93.34 -
EY 1.89 7.37 2.37 4.21 -8.88 -1.91 -1.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.39 0.30 0.29 0.30 0.28 35.05%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 22/11/13 27/08/13 23/05/13 27/02/13 23/11/12 28/08/12 -
Price 0.47 0.42 0.32 0.335 0.28 0.29 0.30 -
P/RPS 0.59 0.49 0.39 0.42 0.41 0.44 0.46 17.99%
P/EPS 57.32 13.91 35.56 27.46 -11.26 -50.58 -100.00 -
EY 1.74 7.19 2.81 3.64 -8.88 -1.98 -1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.42 0.33 0.35 0.29 0.29 0.30 36.68%

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