[WOODLAN] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 47.54%
YoY- 400.0%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 6,628 31,773 25,496 16,384 7,969 27,185 19,932 -52.03%
PBT 463 1,266 1,664 592 338 -530 171 94.38%
Tax -231 -938 -758 -412 -216 -465 -343 -23.18%
NP 232 328 906 180 122 -995 -172 -
-
NP to SH 232 328 906 180 122 -995 -172 -
-
Tax Rate 49.89% 74.09% 45.55% 69.59% 63.91% - 200.58% -
Total Cost 6,396 31,445 24,590 16,204 7,847 28,180 20,104 -53.42%
-
Net Worth 39,200 39,200 39,600 38,800 38,800 38,800 39,600 -0.67%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 39,200 39,200 39,600 38,800 38,800 38,800 39,600 -0.67%
NOSH 40,001 40,001 40,001 40,001 40,001 40,001 40,001 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.50% 1.03% 3.55% 1.10% 1.53% -3.66% -0.86% -
ROE 0.59% 0.84% 2.29% 0.46% 0.31% -2.56% -0.43% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 16.57 79.43 63.74 40.96 19.92 67.96 49.83 -52.03%
EPS 0.58 0.82 2.27 0.45 0.31 -2.49 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.98 0.99 0.97 0.97 0.97 0.99 -0.67%
Adjusted Per Share Value based on latest NOSH - 40,001
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 16.57 79.43 63.74 40.96 19.92 67.96 49.83 -52.03%
EPS 0.58 0.82 2.26 0.45 0.30 -2.49 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.98 0.99 0.97 0.97 0.97 0.99 -0.67%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.46 0.435 0.41 0.38 0.29 0.28 0.30 -
P/RPS 2.78 0.55 0.64 0.93 1.46 0.41 0.60 178.18%
P/EPS 79.31 53.05 18.10 84.45 95.08 -11.26 -69.77 -
EY 1.26 1.89 5.52 1.18 1.05 -8.88 -1.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.41 0.39 0.30 0.29 0.30 34.92%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 12/05/14 27/02/14 22/11/13 27/08/13 23/05/13 27/02/13 23/11/12 -
Price 0.53 0.47 0.42 0.32 0.335 0.28 0.29 -
P/RPS 3.20 0.59 0.66 0.78 1.68 0.41 0.58 212.55%
P/EPS 91.38 57.32 18.54 71.11 109.84 -11.26 -67.44 -
EY 1.09 1.74 5.39 1.41 0.91 -8.88 -1.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.48 0.42 0.33 0.35 0.29 0.29 51.41%

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