[WOODLAN] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 47.62%
YoY- -92.96%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 27,085 12,887 61,371 46,634 31,488 14,802 69,433 -46.64%
PBT 449 -31 992 549 347 -131 3,804 -75.96%
Tax -244 -103 -385 -394 -242 -112 -1,138 -64.21%
NP 205 -134 607 155 105 -243 2,666 -81.94%
-
NP to SH 205 -134 607 155 105 -243 2,666 -81.94%
-
Tax Rate 54.34% - 38.81% 71.77% 69.74% - 29.92% -
Total Cost 26,880 13,021 60,764 46,479 31,383 15,045 66,767 -45.50%
-
Net Worth 45,980 46,964 46,758 46,897 47,653 47,803 45,850 0.18%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 1,437 715 726 - 1,364 -
Div Payout % - - 236.82% 461.54% 692.31% - 51.17% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 45,980 46,964 46,758 46,897 47,653 47,803 45,850 0.18%
NOSH 40,196 40,606 39,930 39,743 40,384 39,836 37,893 4.01%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.76% -1.04% 0.99% 0.33% 0.33% -1.64% 3.84% -
ROE 0.45% -0.29% 1.30% 0.33% 0.22% -0.51% 5.81% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 67.38 31.74 153.70 117.34 77.97 37.16 183.23 -48.70%
EPS 0.51 -0.33 1.52 0.39 0.26 -0.61 7.04 -82.64%
DPS 0.00 0.00 3.60 1.80 1.80 0.00 3.60 -
NAPS 1.1439 1.1566 1.171 1.18 1.18 1.20 1.21 -3.67%
Adjusted Per Share Value based on latest NOSH - 41,666
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 62.50 29.74 141.63 107.62 72.66 34.16 160.23 -46.64%
EPS 0.47 -0.31 1.40 0.36 0.24 -0.56 6.15 -82.01%
DPS 0.00 0.00 3.32 1.65 1.68 0.00 3.15 -
NAPS 1.0611 1.0838 1.079 1.0822 1.0997 1.1032 1.0581 0.18%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.51 0.56 0.76 0.70 0.80 0.99 1.13 -
P/RPS 0.76 1.76 0.49 0.60 1.03 2.66 0.62 14.55%
P/EPS 100.00 -169.70 49.99 179.49 307.69 -162.30 16.06 238.83%
EY 1.00 -0.59 2.00 0.56 0.33 -0.62 6.23 -70.49%
DY 0.00 0.00 4.74 2.57 2.25 0.00 3.19 -
P/NAPS 0.45 0.48 0.65 0.59 0.68 0.83 0.93 -38.39%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 25/05/05 28/02/05 24/11/04 25/08/04 26/05/04 25/02/04 -
Price 0.54 0.51 0.74 0.76 0.78 0.88 1.08 -
P/RPS 0.80 1.61 0.48 0.65 1.00 2.37 0.59 22.52%
P/EPS 105.88 -154.55 48.68 194.87 300.00 -144.26 15.35 262.78%
EY 0.94 -0.65 2.05 0.51 0.33 -0.69 6.51 -72.50%
DY 0.00 0.00 4.86 2.37 2.31 0.00 3.33 -
P/NAPS 0.47 0.44 0.63 0.64 0.66 0.73 0.89 -34.69%

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