[WOODLAN] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 16.55%
YoY- -12200.0%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 7,372 33,832 24,879 16,723 8,140 34,669 26,914 -57.85%
PBT 183 772 415 -9 -85 977 1,148 -70.63%
Tax -76 -416 -238 -112 -60 -493 -286 -58.70%
NP 107 356 177 -121 -145 484 862 -75.14%
-
NP to SH 107 356 177 -121 -145 484 862 -75.14%
-
Tax Rate 41.53% 53.89% 57.35% - - 50.46% 24.91% -
Total Cost 7,265 33,476 24,702 16,844 8,285 34,185 26,052 -57.34%
-
Net Worth 36,062 36,209 36,204 35,896 35,847 35,531 36,083 -0.03%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 36,062 36,209 36,204 35,896 35,847 35,531 36,083 -0.03%
NOSH 39,629 40,232 40,227 40,333 40,277 39,923 40,093 -0.77%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.45% 1.05% 0.71% -0.72% -1.78% 1.40% 3.20% -
ROE 0.30% 0.98% 0.49% -0.34% -0.40% 1.36% 2.39% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 18.60 84.09 61.85 41.46 20.21 86.84 67.13 -57.53%
EPS 0.27 0.89 0.44 -0.30 -0.36 1.21 2.15 -74.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.90 0.89 0.89 0.89 0.90 0.74%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 18.43 84.58 62.19 41.81 20.35 86.67 67.28 -57.85%
EPS 0.27 0.89 0.44 -0.30 -0.36 1.21 2.15 -74.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9015 0.9052 0.9051 0.8974 0.8961 0.8882 0.902 -0.03%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.36 0.28 0.28 0.32 0.55 0.34 0.35 -
P/RPS 1.94 0.33 0.45 0.77 2.72 0.39 0.52 140.73%
P/EPS 133.33 31.64 63.64 -106.67 -152.78 28.05 16.28 306.82%
EY 0.75 3.16 1.57 -0.94 -0.65 3.57 6.14 -75.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.31 0.31 0.36 0.62 0.38 0.39 1.70%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 28/02/11 25/11/10 25/08/10 27/05/10 25/02/10 26/11/09 -
Price 0.62 0.29 0.32 0.30 0.35 0.49 0.36 -
P/RPS 3.33 0.34 0.52 0.72 1.73 0.56 0.54 236.65%
P/EPS 229.63 32.77 72.73 -100.00 -97.22 40.42 16.74 473.95%
EY 0.44 3.05 1.38 -1.00 -1.03 2.47 5.97 -82.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.32 0.36 0.34 0.39 0.55 0.40 42.48%

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