[WOODLAN] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -235.34%
YoY- -320.15%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 48,916 37,993 24,301 12,006 54,685 41,477 27,085 48.14%
PBT -1,957 -1,188 -1,113 -512 679 710 449 -
Tax -343 -164 -111 -51 -263 -439 -244 25.41%
NP -2,300 -1,352 -1,224 -563 416 271 205 -
-
NP to SH -2,300 -1,352 -1,224 -563 416 271 205 -
-
Tax Rate - - - - 38.73% 61.83% 54.34% -
Total Cost 51,216 39,345 25,525 12,569 54,269 41,206 26,880 53.51%
-
Net Worth 42,570 43,231 43,301 44,664 45,493 45,527 45,980 -4.99%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,441 - - - 1,446 717 - -
Div Payout % 0.00% - - - 347.82% 264.71% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 42,570 43,231 43,301 44,664 45,493 45,527 45,980 -4.99%
NOSH 40,032 40,028 39,968 39,929 40,192 39,852 40,196 -0.27%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -4.70% -3.56% -5.04% -4.69% 0.76% 0.65% 0.76% -
ROE -5.40% -3.13% -2.83% -1.26% 0.91% 0.60% 0.45% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 122.19 94.91 60.80 30.07 136.06 104.08 67.38 48.54%
EPS -5.75 -3.38 -3.06 -1.41 1.04 0.68 0.51 -
DPS 3.60 0.00 0.00 0.00 3.60 1.80 0.00 -
NAPS 1.0634 1.08 1.0834 1.1186 1.1319 1.1424 1.1439 -4.73%
Adjusted Per Share Value based on latest NOSH - 39,929
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 112.88 87.68 56.08 27.71 126.20 95.72 62.50 48.14%
EPS -5.31 -3.12 -2.82 -1.30 0.96 0.63 0.47 -
DPS 3.33 0.00 0.00 0.00 3.34 1.66 0.00 -
NAPS 0.9824 0.9976 0.9993 1.0307 1.0499 1.0506 1.0611 -4.99%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.48 0.45 0.48 0.51 0.50 0.44 0.51 -
P/RPS 0.39 0.47 0.79 1.70 0.37 0.42 0.76 -35.82%
P/EPS -8.35 -13.32 -15.67 -36.17 48.31 64.71 100.00 -
EY -11.97 -7.51 -6.38 -2.76 2.07 1.55 1.00 -
DY 7.50 0.00 0.00 0.00 7.20 4.09 0.00 -
P/NAPS 0.45 0.42 0.44 0.46 0.44 0.39 0.45 0.00%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 27/11/06 24/08/06 24/05/06 27/02/06 23/11/05 25/08/05 -
Price 0.54 0.50 0.47 0.49 0.55 0.42 0.54 -
P/RPS 0.44 0.53 0.77 1.63 0.40 0.40 0.80 -32.79%
P/EPS -9.40 -14.80 -15.35 -34.75 53.14 61.76 105.88 -
EY -10.64 -6.76 -6.52 -2.88 1.88 1.62 0.94 -
DY 6.67 0.00 0.00 0.00 6.55 4.29 0.00 -
P/NAPS 0.51 0.46 0.43 0.44 0.49 0.37 0.47 5.58%

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