[WOODLAN] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 111.99%
YoY- 268.67%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 51,345 41,242 29,099 13,255 43,290 35,118 23,884 66.18%
PBT -821 1,324 1,304 677 -4,711 -7 23 -
Tax -394 -404 -246 -124 98 -269 -195 59.48%
NP -1,215 920 1,058 553 -4,613 -276 -172 265.98%
-
NP to SH -1,215 920 1,058 553 -4,613 -276 -172 265.98%
-
Tax Rate - 30.51% 18.87% 18.32% - - 847.83% -
Total Cost 52,560 40,322 28,041 12,702 47,903 35,394 24,056 67.98%
-
Net Worth 35,253 37,392 37,603 37,091 36,486 40,808 41,643 -10.46%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 35,253 37,392 37,603 37,091 36,486 40,808 41,643 -10.46%
NOSH 40,060 40,000 40,075 40,072 40,016 40,000 39,999 0.10%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -2.37% 2.23% 3.64% 4.17% -10.66% -0.79% -0.72% -
ROE -3.45% 2.46% 2.81% 1.49% -12.64% -0.68% -0.41% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 128.17 103.11 72.61 33.08 108.18 87.80 59.71 66.01%
EPS -3.03 2.30 2.64 1.38 -11.53 -0.69 -0.43 265.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.9348 0.9383 0.9256 0.9118 1.0202 1.0411 -10.55%
Adjusted Per Share Value based on latest NOSH - 40,072
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 128.36 103.10 72.74 33.14 108.22 87.79 59.71 66.18%
EPS -3.04 2.30 2.64 1.38 -11.53 -0.69 -0.43 266.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8813 0.9348 0.94 0.9272 0.9121 1.0201 1.041 -10.46%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.38 0.48 0.40 0.31 0.45 0.46 0.49 -
P/RPS 0.30 0.47 0.55 0.94 0.42 0.52 0.82 -48.69%
P/EPS -12.53 20.87 15.15 22.46 -3.90 -66.67 -113.95 -76.89%
EY -7.98 4.79 6.60 4.45 -25.62 -1.50 -0.88 331.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.51 0.43 0.33 0.49 0.45 0.47 -5.73%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 26/11/08 28/08/08 29/05/08 29/02/08 28/11/07 28/08/07 -
Price 0.38 0.38 0.40 0.40 0.34 0.43 0.50 -
P/RPS 0.30 0.37 0.55 1.21 0.31 0.49 0.84 -49.50%
P/EPS -12.53 16.52 15.15 28.99 -2.95 -62.32 -116.28 -77.20%
EY -7.98 6.05 6.60 3.45 -33.91 -1.60 -0.86 338.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.43 0.43 0.37 0.42 0.48 -7.03%

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