[WOODLAN] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -19.89%
YoY- -299.12%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 11,425 10,923 13,692 12,295 12,006 13,208 14,392 -14.27%
PBT 253 -769 -75 -615 -512 -31 261 -2.05%
Tax -103 -179 -53 -60 -51 176 -195 -34.68%
NP 150 -948 -128 -675 -563 145 66 72.94%
-
NP to SH 150 -948 -128 -675 -563 145 66 72.94%
-
Tax Rate 40.71% - - - - - 74.71% -
Total Cost 11,275 11,871 13,820 12,970 12,569 13,063 14,326 -14.76%
-
Net Worth 42,531 42,192 43,835 43,335 44,664 44,974 47,124 -6.61%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 720 - - - 715 742 -
Div Payout % - 0.00% - - - 493.20% 1,125.00% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 42,531 42,192 43,835 43,335 44,664 44,974 47,124 -6.61%
NOSH 40,540 40,038 40,588 39,999 39,929 39,729 41,250 -1.15%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.31% -8.68% -0.93% -5.49% -4.69% 1.10% 0.46% -
ROE 0.35% -2.25% -0.29% -1.56% -1.26% 0.32% 0.14% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 28.18 27.28 33.73 30.74 30.07 33.24 34.89 -13.28%
EPS 0.37 -2.37 -0.32 -1.69 -1.41 0.36 0.16 74.96%
DPS 0.00 1.80 0.00 0.00 0.00 1.80 1.80 -
NAPS 1.0491 1.0538 1.08 1.0834 1.1186 1.132 1.1424 -5.52%
Adjusted Per Share Value based on latest NOSH - 39,999
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 28.56 27.31 34.23 30.74 30.01 33.02 35.98 -14.28%
EPS 0.37 -2.37 -0.32 -1.69 -1.41 0.36 0.16 74.96%
DPS 0.00 1.80 0.00 0.00 0.00 1.79 1.86 -
NAPS 1.0632 1.0548 1.0958 1.0833 1.1166 1.1243 1.178 -6.61%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.48 0.48 0.45 0.48 0.51 0.50 0.44 -
P/RPS 1.70 1.76 1.33 1.56 1.70 1.50 1.26 22.12%
P/EPS 129.73 -20.27 -142.69 -28.44 -36.17 137.00 275.00 -39.42%
EY 0.77 -4.93 -0.70 -3.52 -2.76 0.73 0.36 66.08%
DY 0.00 3.75 0.00 0.00 0.00 3.60 4.09 -
P/NAPS 0.46 0.46 0.42 0.44 0.46 0.44 0.39 11.64%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 28/02/07 27/11/06 24/08/06 24/05/06 27/02/06 23/11/05 -
Price 0.49 0.54 0.50 0.47 0.49 0.55 0.42 -
P/RPS 1.74 1.98 1.48 1.53 1.63 1.65 1.20 28.13%
P/EPS 132.43 -22.81 -158.55 -27.85 -34.75 150.70 262.50 -36.65%
EY 0.76 -4.38 -0.63 -3.59 -2.88 0.66 0.38 58.80%
DY 0.00 3.33 0.00 0.00 0.00 3.27 4.29 -
P/NAPS 0.47 0.51 0.46 0.43 0.44 0.49 0.37 17.30%

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