[WOODLAN] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -129.96%
YoY- 29.95%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 33,832 24,879 16,723 8,140 34,669 26,914 18,836 47.60%
PBT 772 415 -9 -85 977 1,148 175 168.25%
Tax -416 -238 -112 -60 -493 -286 -174 78.51%
NP 356 177 -121 -145 484 862 1 4869.57%
-
NP to SH 356 177 -121 -145 484 862 1 4869.57%
-
Tax Rate 53.89% 57.35% - - 50.46% 24.91% 99.43% -
Total Cost 33,476 24,702 16,844 8,285 34,185 26,052 18,835 46.57%
-
Net Worth 36,209 36,204 35,896 35,847 35,531 36,083 35,030 2.22%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 36,209 36,204 35,896 35,847 35,531 36,083 35,030 2.22%
NOSH 40,232 40,227 40,333 40,277 39,923 40,093 39,807 0.70%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.05% 0.71% -0.72% -1.78% 1.40% 3.20% 0.01% -
ROE 0.98% 0.49% -0.34% -0.40% 1.36% 2.39% 0.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 84.09 61.85 41.46 20.21 86.84 67.13 47.32 46.55%
EPS 0.89 0.44 -0.30 -0.36 1.21 2.15 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.89 0.89 0.89 0.90 0.88 1.50%
Adjusted Per Share Value based on latest NOSH - 40,277
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 78.07 57.41 38.59 18.78 80.01 62.11 43.47 47.59%
EPS 0.82 0.41 -0.28 -0.33 1.12 1.99 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8356 0.8355 0.8284 0.8272 0.82 0.8327 0.8084 2.22%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.28 0.28 0.32 0.55 0.34 0.35 0.32 -
P/RPS 0.33 0.45 0.77 2.72 0.39 0.52 0.68 -38.16%
P/EPS 31.64 63.64 -106.67 -152.78 28.05 16.28 12,738.46 -98.14%
EY 3.16 1.57 -0.94 -0.65 3.57 6.14 0.01 4490.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.36 0.62 0.38 0.39 0.36 -9.46%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/11/10 25/08/10 27/05/10 25/02/10 26/11/09 27/08/09 -
Price 0.29 0.32 0.30 0.35 0.49 0.36 0.38 -
P/RPS 0.34 0.52 0.72 1.73 0.56 0.54 0.80 -43.38%
P/EPS 32.77 72.73 -100.00 -97.22 40.42 16.74 15,126.92 -98.30%
EY 3.05 1.38 -1.00 -1.03 2.47 5.97 0.01 4384.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.34 0.39 0.55 0.40 0.43 -17.83%

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