[WOODLAN] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -46.09%
YoY- 51.72%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,060 9,629 8,259 5,900 2,604 13,540 12,705 -80.87%
PBT -1,435 -4,761 -2,601 -1,699 -1,163 -6,973 -4,755 -54.97%
Tax 11 -24 -13 -3 -2 492 -21 -
NP -1,424 -4,785 -2,614 -1,702 -1,165 -6,481 -4,776 -55.33%
-
NP to SH -1,424 -4,785 -2,614 -1,702 -1,165 -6,481 -4,776 -55.33%
-
Tax Rate - - - - - - - -
Total Cost 2,484 14,414 10,873 7,602 3,769 20,021 17,481 -72.73%
-
Net Worth 32,001 33,201 35,601 36,401 36,801 38,001 39,601 -13.23%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - 600 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 32,001 33,201 35,601 36,401 36,801 38,001 39,601 -13.23%
NOSH 40,002 40,002 40,002 40,002 40,002 40,002 40,002 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -134.34% -49.69% -31.65% -28.85% -44.74% -47.87% -37.59% -
ROE -4.45% -14.41% -7.34% -4.68% -3.17% -17.05% -12.06% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 2.65 24.07 20.65 14.75 6.51 33.85 31.76 -80.87%
EPS -3.56 -11.96 -6.53 -4.25 -2.91 -16.20 -11.94 -55.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.80 0.83 0.89 0.91 0.92 0.95 0.99 -13.23%
Adjusted Per Share Value based on latest NOSH - 40,002
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 2.45 22.22 19.06 13.62 6.01 31.25 29.32 -80.85%
EPS -3.29 -11.04 -6.03 -3.93 -2.69 -14.96 -11.02 -55.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.38 -
NAPS 0.7385 0.7662 0.8216 0.84 0.8493 0.877 0.9139 -13.23%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.74 0.675 0.715 0.575 0.48 0.44 0.49 -
P/RPS 27.93 2.80 3.46 3.90 7.37 1.30 1.54 589.07%
P/EPS -20.79 -5.64 -10.94 -13.51 -16.48 -2.72 -4.10 194.86%
EY -4.81 -17.72 -9.14 -7.40 -6.07 -36.82 -24.37 -66.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.06 -
P/NAPS 0.93 0.81 0.80 0.63 0.52 0.46 0.49 53.23%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 29/09/21 21/05/21 24/02/21 26/11/20 27/08/20 15/06/20 -
Price 0.76 0.755 0.72 0.735 0.51 0.43 0.55 -
P/RPS 28.68 3.14 3.49 4.98 7.83 1.27 1.73 549.05%
P/EPS -21.35 -6.31 -11.02 -17.27 -17.51 -2.65 -4.61 177.58%
EY -4.68 -15.84 -9.08 -5.79 -5.71 -37.68 -21.71 -64.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.73 -
P/NAPS 0.95 0.91 0.81 0.81 0.55 0.45 0.56 42.19%

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