[WOODLAN] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -129.65%
YoY- 44.86%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 13,208 14,392 14,198 12,887 14,737 15,146 16,686 -14.39%
PBT -31 261 480 -31 443 202 478 -
Tax 176 -195 -141 -103 9 -152 -130 -
NP 145 66 339 -134 452 50 348 -44.12%
-
NP to SH 145 66 339 -134 452 50 348 -44.12%
-
Tax Rate - 74.71% 29.38% - -2.03% 75.25% 27.20% -
Total Cost 13,063 14,326 13,859 13,021 14,285 15,096 16,338 -13.82%
-
Net Worth 44,974 47,124 45,621 46,964 40,000 49,166 47,199 -3.15%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 715 742 - - 719 - 719 -0.37%
Div Payout % 493.20% 1,125.00% - - 159.29% - 206.90% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 44,974 47,124 45,621 46,964 40,000 49,166 47,199 -3.15%
NOSH 39,729 41,250 39,882 40,606 40,000 41,666 39,999 -0.44%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.10% 0.46% 2.39% -1.04% 3.07% 0.33% 2.09% -
ROE 0.32% 0.14% 0.74% -0.29% 1.13% 0.10% 0.74% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 33.24 34.89 35.60 31.74 36.84 36.35 41.72 -14.02%
EPS 0.36 0.16 0.85 -0.33 1.13 0.12 0.87 -44.38%
DPS 1.80 1.80 0.00 0.00 1.80 0.00 1.80 0.00%
NAPS 1.132 1.1424 1.1439 1.1566 1.00 1.18 1.18 -2.72%
Adjusted Per Share Value based on latest NOSH - 40,606
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 33.02 35.98 35.49 32.22 36.84 37.86 41.71 -14.38%
EPS 0.36 0.16 0.85 -0.33 1.13 0.12 0.87 -44.38%
DPS 1.79 1.86 0.00 0.00 1.80 0.00 1.80 -0.36%
NAPS 1.1243 1.178 1.1405 1.1741 1.00 1.2291 1.1799 -3.15%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.50 0.44 0.51 0.56 0.76 0.70 0.80 -
P/RPS 1.50 1.26 1.43 1.76 2.06 1.93 1.92 -15.13%
P/EPS 137.00 275.00 60.00 -169.70 67.26 583.33 91.95 30.35%
EY 0.73 0.36 1.67 -0.59 1.49 0.17 1.09 -23.39%
DY 3.60 4.09 0.00 0.00 2.37 0.00 2.25 36.68%
P/NAPS 0.44 0.39 0.45 0.48 0.76 0.59 0.68 -25.13%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 23/11/05 25/08/05 25/05/05 28/02/05 24/11/04 25/08/04 -
Price 0.55 0.42 0.54 0.51 0.74 0.76 0.78 -
P/RPS 1.65 1.20 1.52 1.61 2.01 2.09 1.87 -7.98%
P/EPS 150.70 262.50 63.53 -154.55 65.49 633.33 89.66 41.23%
EY 0.66 0.38 1.57 -0.65 1.53 0.16 1.12 -29.64%
DY 3.27 4.29 0.00 0.00 2.43 0.00 2.31 25.99%
P/NAPS 0.49 0.37 0.47 0.44 0.74 0.64 0.66 -17.96%

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