[WOODLAN] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 143.21%
YoY- -89.44%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 12,887 61,371 46,634 31,488 14,802 69,433 51,642 -60.32%
PBT -31 992 549 347 -131 3,804 3,125 -
Tax -103 -385 -394 -242 -112 -1,138 -924 -76.80%
NP -134 607 155 105 -243 2,666 2,201 -
-
NP to SH -134 607 155 105 -243 2,666 2,201 -
-
Tax Rate - 38.81% 71.77% 69.74% - 29.92% 29.57% -
Total Cost 13,021 60,764 46,479 31,383 15,045 66,767 49,441 -58.87%
-
Net Worth 46,964 46,758 46,897 47,653 47,803 45,850 45,358 2.34%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 1,437 715 726 - 1,364 669 -
Div Payout % - 236.82% 461.54% 692.31% - 51.17% 30.41% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 46,964 46,758 46,897 47,653 47,803 45,850 45,358 2.34%
NOSH 40,606 39,930 39,743 40,384 39,836 37,893 37,179 6.04%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -1.04% 0.99% 0.33% 0.33% -1.64% 3.84% 4.26% -
ROE -0.29% 1.30% 0.33% 0.22% -0.51% 5.81% 4.85% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 31.74 153.70 117.34 77.97 37.16 183.23 138.90 -62.58%
EPS -0.33 1.52 0.39 0.26 -0.61 7.04 5.92 -
DPS 0.00 3.60 1.80 1.80 0.00 3.60 1.80 -
NAPS 1.1566 1.171 1.18 1.18 1.20 1.21 1.22 -3.49%
Adjusted Per Share Value based on latest NOSH - 39,999
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 29.74 141.63 107.62 72.66 34.16 160.23 119.17 -60.32%
EPS -0.31 1.40 0.36 0.24 -0.56 6.15 5.08 -
DPS 0.00 3.32 1.65 1.68 0.00 3.15 1.54 -
NAPS 1.0838 1.079 1.0822 1.0997 1.1032 1.0581 1.0467 2.34%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.56 0.76 0.70 0.80 0.99 1.13 1.15 -
P/RPS 1.76 0.49 0.60 1.03 2.66 0.62 0.83 64.97%
P/EPS -169.70 49.99 179.49 307.69 -162.30 16.06 19.43 -
EY -0.59 2.00 0.56 0.33 -0.62 6.23 5.15 -
DY 0.00 4.74 2.57 2.25 0.00 3.19 1.57 -
P/NAPS 0.48 0.65 0.59 0.68 0.83 0.93 0.94 -36.08%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 28/02/05 24/11/04 25/08/04 26/05/04 25/02/04 19/11/03 -
Price 0.51 0.74 0.76 0.78 0.88 1.08 1.13 -
P/RPS 1.61 0.48 0.65 1.00 2.37 0.59 0.81 58.02%
P/EPS -154.55 48.68 194.87 300.00 -144.26 15.35 19.09 -
EY -0.65 2.05 0.51 0.33 -0.69 6.51 5.24 -
DY 0.00 4.86 2.37 2.31 0.00 3.33 1.59 -
P/NAPS 0.44 0.63 0.64 0.66 0.73 0.89 0.93 -39.25%

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