[WOODLAN] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -43.85%
YoY- 139.84%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 24,879 16,723 8,140 34,669 26,914 18,836 9,217 93.74%
PBT 415 -9 -85 977 1,148 175 -110 -
Tax -238 -112 -60 -493 -286 -174 -97 81.81%
NP 177 -121 -145 484 862 1 -207 -
-
NP to SH 177 -121 -145 484 862 1 -207 -
-
Tax Rate 57.35% - - 50.46% 24.91% 99.43% - -
Total Cost 24,702 16,844 8,285 34,185 26,052 18,835 9,424 89.99%
-
Net Worth 36,204 35,896 35,847 35,531 36,083 35,030 34,883 2.50%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 36,204 35,896 35,847 35,531 36,083 35,030 34,883 2.50%
NOSH 40,227 40,333 40,277 39,923 40,093 39,807 39,807 0.70%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.71% -0.72% -1.78% 1.40% 3.20% 0.01% -2.25% -
ROE 0.49% -0.34% -0.40% 1.36% 2.39% 0.00% -0.59% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 61.85 41.46 20.21 86.84 67.13 47.32 23.15 92.42%
EPS 0.44 -0.30 -0.36 1.21 2.15 0.00 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.89 0.89 0.90 0.88 0.8763 1.79%
Adjusted Per Share Value based on latest NOSH - 39,883
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 62.19 41.81 20.35 86.67 67.28 47.09 23.04 93.74%
EPS 0.44 -0.30 -0.36 1.21 2.15 0.00 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9051 0.8974 0.8961 0.8882 0.902 0.8757 0.872 2.51%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.28 0.32 0.55 0.34 0.35 0.32 0.39 -
P/RPS 0.45 0.77 2.72 0.39 0.52 0.68 1.68 -58.41%
P/EPS 63.64 -106.67 -152.78 28.05 16.28 12,738.46 -75.00 -
EY 1.57 -0.94 -0.65 3.57 6.14 0.01 -1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.62 0.38 0.39 0.36 0.45 -21.98%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 25/08/10 27/05/10 25/02/10 26/11/09 27/08/09 28/05/09 -
Price 0.32 0.30 0.35 0.49 0.36 0.38 0.50 -
P/RPS 0.52 0.72 1.73 0.56 0.54 0.80 2.16 -61.26%
P/EPS 72.73 -100.00 -97.22 40.42 16.74 15,126.92 -96.15 -
EY 1.38 -1.00 -1.03 2.47 5.97 0.01 -1.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.39 0.55 0.40 0.43 0.57 -26.36%

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