[WOODLAN] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -85.63%
YoY- -95.85%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 14,198 12,887 14,737 15,146 16,686 14,802 17,791 -13.97%
PBT 480 -31 443 202 478 -131 679 -20.66%
Tax -141 -103 9 -152 -130 -112 -214 -24.30%
NP 339 -134 452 50 348 -243 465 -19.01%
-
NP to SH 339 -134 452 50 348 -243 465 -19.01%
-
Tax Rate 29.38% - -2.03% 75.25% 27.20% - 31.52% -
Total Cost 13,859 13,021 14,285 15,096 16,338 15,045 17,326 -13.84%
-
Net Worth 45,621 46,964 40,000 49,166 47,199 47,803 37,946 13.07%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 719 - 719 - 683 -
Div Payout % - - 159.29% - 206.90% - 146.89% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 45,621 46,964 40,000 49,166 47,199 47,803 37,946 13.07%
NOSH 39,882 40,606 40,000 41,666 39,999 39,836 37,946 3.37%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.39% -1.04% 3.07% 0.33% 2.09% -1.64% 2.61% -
ROE 0.74% -0.29% 1.13% 0.10% 0.74% -0.51% 1.23% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 35.60 31.74 36.84 36.35 41.72 37.16 46.88 -16.77%
EPS 0.85 -0.33 1.13 0.12 0.87 -0.61 1.23 -21.85%
DPS 0.00 0.00 1.80 0.00 1.80 0.00 1.80 -
NAPS 1.1439 1.1566 1.00 1.18 1.18 1.20 1.00 9.38%
Adjusted Per Share Value based on latest NOSH - 41,666
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 35.49 32.22 36.84 37.86 41.71 37.00 44.48 -13.98%
EPS 0.85 -0.33 1.13 0.12 0.87 -0.61 1.16 -18.73%
DPS 0.00 0.00 1.80 0.00 1.80 0.00 1.71 -
NAPS 1.1405 1.1741 1.00 1.2291 1.1799 1.195 0.9486 13.08%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.51 0.56 0.76 0.70 0.80 0.99 1.13 -
P/RPS 1.43 1.76 2.06 1.93 1.92 2.66 2.41 -29.41%
P/EPS 60.00 -169.70 67.26 583.33 91.95 -162.30 92.21 -24.92%
EY 1.67 -0.59 1.49 0.17 1.09 -0.62 1.08 33.75%
DY 0.00 0.00 2.37 0.00 2.25 0.00 1.59 -
P/NAPS 0.45 0.48 0.76 0.59 0.68 0.83 1.13 -45.90%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 25/05/05 28/02/05 24/11/04 25/08/04 26/05/04 25/02/04 -
Price 0.54 0.51 0.74 0.76 0.78 0.88 1.08 -
P/RPS 1.52 1.61 2.01 2.09 1.87 2.37 2.30 -24.14%
P/EPS 63.53 -154.55 65.49 633.33 89.66 -144.26 88.13 -19.61%
EY 1.57 -0.65 1.53 0.16 1.12 -0.69 1.13 24.53%
DY 0.00 0.00 2.43 0.00 2.31 0.00 1.67 -
P/NAPS 0.47 0.44 0.74 0.64 0.66 0.73 1.08 -42.60%

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