[WOODLAN] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 257.55%
YoY- 46.82%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 14,802 69,433 51,642 31,634 14,140 56,447 43,309 -51.08%
PBT -131 3,804 3,125 1,546 493 2,447 1,342 -
Tax -112 -1,138 -924 -552 -215 -809 -556 -65.60%
NP -243 2,666 2,201 994 278 1,638 786 -
-
NP to SH -243 2,666 2,201 994 278 1,638 786 -
-
Tax Rate - 29.92% 29.57% 35.71% 43.61% 33.06% 41.43% -
Total Cost 15,045 66,767 49,441 30,640 13,862 54,809 42,523 -49.94%
-
Net Worth 47,803 45,850 45,358 42,906 41,399 41,199 41,599 9.70%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 1,364 669 643 - 1,439 - -
Div Payout % - 51.17% 30.41% 64.75% - 87.91% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 47,803 45,850 45,358 42,906 41,399 41,199 41,599 9.70%
NOSH 39,836 37,893 37,179 35,755 20,000 20,000 19,999 58.24%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -1.64% 3.84% 4.26% 3.14% 1.97% 2.90% 1.81% -
ROE -0.51% 5.81% 4.85% 2.32% 0.67% 3.98% 1.89% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 37.16 183.23 138.90 88.47 70.70 282.24 216.55 -69.08%
EPS -0.61 7.04 5.92 2.78 1.39 4.87 3.93 -
DPS 0.00 3.60 1.80 1.80 0.00 7.20 0.00 -
NAPS 1.20 1.21 1.22 1.20 2.07 2.06 2.08 -30.67%
Adjusted Per Share Value based on latest NOSH - 35,800
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 37.00 173.57 129.10 79.08 35.35 141.11 108.27 -51.08%
EPS -0.61 6.66 5.50 2.48 0.69 4.09 1.96 -
DPS 0.00 3.41 1.67 1.61 0.00 3.60 0.00 -
NAPS 1.195 1.1462 1.1339 1.0726 1.0349 1.0299 1.0399 9.70%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.99 1.13 1.15 1.03 1.06 1.70 1.94 -
P/RPS 2.66 0.62 0.83 1.16 1.50 0.60 0.90 105.81%
P/EPS -162.30 16.06 19.43 37.05 76.26 20.76 49.36 -
EY -0.62 6.23 5.15 2.70 1.31 4.82 2.03 -
DY 0.00 3.19 1.57 1.75 0.00 4.24 0.00 -
P/NAPS 0.83 0.93 0.94 0.86 0.51 0.83 0.93 -7.29%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 25/02/04 19/11/03 27/08/03 29/05/03 27/02/03 28/11/02 -
Price 0.88 1.08 1.13 1.78 1.00 1.60 1.85 -
P/RPS 2.37 0.59 0.81 2.01 1.41 0.57 0.85 97.97%
P/EPS -144.26 15.35 19.09 64.03 71.94 19.54 47.07 -
EY -0.69 6.51 5.24 1.56 1.39 5.12 2.12 -
DY 0.00 3.33 1.59 1.01 0.00 4.50 0.00 -
P/NAPS 0.73 0.89 0.93 1.48 0.48 0.78 0.89 -12.36%

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