[WOODLAN] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -488.28%
YoY- -320.15%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 10,923 13,692 12,295 12,006 13,208 14,392 14,198 -15.99%
PBT -769 -75 -615 -512 -31 261 480 -
Tax -179 -53 -60 -51 176 -195 -141 17.19%
NP -948 -128 -675 -563 145 66 339 -
-
NP to SH -948 -128 -675 -563 145 66 339 -
-
Tax Rate - - - - - 74.71% 29.38% -
Total Cost 11,871 13,820 12,970 12,569 13,063 14,326 13,859 -9.78%
-
Net Worth 42,192 43,835 43,335 44,664 44,974 47,124 45,621 -5.06%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 720 - - - 715 742 - -
Div Payout % 0.00% - - - 493.20% 1,125.00% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 42,192 43,835 43,335 44,664 44,974 47,124 45,621 -5.06%
NOSH 40,038 40,588 39,999 39,929 39,729 41,250 39,882 0.25%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -8.68% -0.93% -5.49% -4.69% 1.10% 0.46% 2.39% -
ROE -2.25% -0.29% -1.56% -1.26% 0.32% 0.14% 0.74% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 27.28 33.73 30.74 30.07 33.24 34.89 35.60 -16.22%
EPS -2.37 -0.32 -1.69 -1.41 0.36 0.16 0.85 -
DPS 1.80 0.00 0.00 0.00 1.80 1.80 0.00 -
NAPS 1.0538 1.08 1.0834 1.1186 1.132 1.1424 1.1439 -5.30%
Adjusted Per Share Value based on latest NOSH - 39,929
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 27.31 34.23 30.74 30.01 33.02 35.98 35.49 -15.98%
EPS -2.37 -0.32 -1.69 -1.41 0.36 0.16 0.85 -
DPS 1.80 0.00 0.00 0.00 1.79 1.86 0.00 -
NAPS 1.0548 1.0958 1.0833 1.1166 1.1243 1.178 1.1405 -5.06%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.48 0.45 0.48 0.51 0.50 0.44 0.51 -
P/RPS 1.76 1.33 1.56 1.70 1.50 1.26 1.43 14.80%
P/EPS -20.27 -142.69 -28.44 -36.17 137.00 275.00 60.00 -
EY -4.93 -0.70 -3.52 -2.76 0.73 0.36 1.67 -
DY 3.75 0.00 0.00 0.00 3.60 4.09 0.00 -
P/NAPS 0.46 0.42 0.44 0.46 0.44 0.39 0.45 1.47%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 27/11/06 24/08/06 24/05/06 27/02/06 23/11/05 25/08/05 -
Price 0.54 0.50 0.47 0.49 0.55 0.42 0.54 -
P/RPS 1.98 1.48 1.53 1.63 1.65 1.20 1.52 19.21%
P/EPS -22.81 -158.55 -27.85 -34.75 150.70 262.50 63.53 -
EY -4.38 -0.63 -3.59 -2.88 0.66 0.38 1.57 -
DY 3.33 0.00 0.00 0.00 3.27 4.29 0.00 -
P/NAPS 0.51 0.46 0.43 0.44 0.49 0.37 0.47 5.58%

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