[WOODLAN] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -10.46%
YoY- -598.89%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 23,884 11,425 48,916 37,993 24,301 12,006 54,685 -42.52%
PBT 23 253 -1,957 -1,188 -1,113 -512 679 -89.59%
Tax -195 -103 -343 -164 -111 -51 -263 -18.12%
NP -172 150 -2,300 -1,352 -1,224 -563 416 -
-
NP to SH -172 150 -2,300 -1,352 -1,224 -563 416 -
-
Tax Rate 847.83% 40.71% - - - - 38.73% -
Total Cost 24,056 11,275 51,216 39,345 25,525 12,569 54,269 -41.95%
-
Net Worth 41,643 42,531 42,570 43,231 43,301 44,664 45,493 -5.73%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 1,441 - - - 1,446 -
Div Payout % - - 0.00% - - - 347.82% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 41,643 42,531 42,570 43,231 43,301 44,664 45,493 -5.73%
NOSH 39,999 40,540 40,032 40,028 39,968 39,929 40,192 -0.32%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -0.72% 1.31% -4.70% -3.56% -5.04% -4.69% 0.76% -
ROE -0.41% 0.35% -5.40% -3.13% -2.83% -1.26% 0.91% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 59.71 28.18 122.19 94.91 60.80 30.07 136.06 -42.33%
EPS -0.43 0.37 -5.75 -3.38 -3.06 -1.41 1.04 -
DPS 0.00 0.00 3.60 0.00 0.00 0.00 3.60 -
NAPS 1.0411 1.0491 1.0634 1.08 1.0834 1.1186 1.1319 -5.43%
Adjusted Per Share Value based on latest NOSH - 40,588
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 59.71 28.56 122.28 94.98 60.75 30.01 136.71 -42.52%
EPS -0.43 0.37 -5.75 -3.38 -3.06 -1.41 1.04 -
DPS 0.00 0.00 3.60 0.00 0.00 0.00 3.62 -
NAPS 1.041 1.0632 1.0642 1.0807 1.0825 1.1166 1.1373 -5.74%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.49 0.48 0.48 0.45 0.48 0.51 0.50 -
P/RPS 0.82 1.70 0.39 0.47 0.79 1.70 0.37 70.23%
P/EPS -113.95 129.73 -8.35 -13.32 -15.67 -36.17 48.31 -
EY -0.88 0.77 -11.97 -7.51 -6.38 -2.76 2.07 -
DY 0.00 0.00 7.50 0.00 0.00 0.00 7.20 -
P/NAPS 0.47 0.46 0.45 0.42 0.44 0.46 0.44 4.50%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 29/05/07 28/02/07 27/11/06 24/08/06 24/05/06 27/02/06 -
Price 0.50 0.49 0.54 0.50 0.47 0.49 0.55 -
P/RPS 0.84 1.74 0.44 0.53 0.77 1.63 0.40 64.21%
P/EPS -116.28 132.43 -9.40 -14.80 -15.35 -34.75 53.14 -
EY -0.86 0.76 -10.64 -6.76 -6.52 -2.88 1.88 -
DY 0.00 0.00 6.67 0.00 0.00 0.00 6.55 -
P/NAPS 0.48 0.47 0.51 0.46 0.43 0.44 0.49 -1.36%

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