[WOODLAN] QoQ Quarter Result on 31-Mar-2021 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -69.83%
YoY- 27.1%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,965 1,060 1,370 2,359 3,296 2,604 836 76.50%
PBT -632 -1,435 -2,160 -902 -536 -1,163 -2,218 -56.59%
Tax -6 11 -11 -10 -1 -2 513 -
NP -638 -1,424 -2,171 -912 -537 -1,165 -1,705 -47.97%
-
NP to SH -638 -1,424 -2,171 -912 -537 -1,165 -1,705 -47.97%
-
Tax Rate - - - - - - - -
Total Cost 2,603 2,484 3,541 3,271 3,833 3,769 2,541 1.61%
-
Net Worth 31,201 32,001 33,201 35,601 36,401 36,801 38,001 -12.28%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 31,201 32,001 33,201 35,601 36,401 36,801 38,001 -12.28%
NOSH 40,002 40,002 40,002 40,002 40,002 40,002 40,002 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -32.47% -134.34% -158.47% -38.66% -16.29% -44.74% -203.95% -
ROE -2.04% -4.45% -6.54% -2.56% -1.48% -3.17% -4.49% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.91 2.65 3.42 5.90 8.24 6.51 2.09 76.44%
EPS -1.59 -3.56 -5.43 -2.28 -1.34 -2.91 -4.26 -48.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.80 0.83 0.89 0.91 0.92 0.95 -12.28%
Adjusted Per Share Value based on latest NOSH - 40,002
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.53 2.45 3.16 5.44 7.61 6.01 1.93 76.34%
EPS -1.47 -3.29 -5.01 -2.10 -1.24 -2.69 -3.93 -47.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.7385 0.7662 0.8216 0.84 0.8493 0.877 -12.29%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.77 0.74 0.675 0.715 0.575 0.48 0.44 -
P/RPS 15.68 27.93 19.71 12.12 6.98 7.37 21.05 -17.78%
P/EPS -48.28 -20.79 -12.44 -31.36 -42.83 -16.48 -10.32 178.93%
EY -2.07 -4.81 -8.04 -3.19 -2.33 -6.07 -9.69 -64.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.93 0.81 0.80 0.63 0.52 0.46 66.46%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 26/11/21 29/09/21 21/05/21 24/02/21 26/11/20 27/08/20 -
Price 1.40 0.76 0.755 0.72 0.735 0.51 0.43 -
P/RPS 28.50 28.68 22.04 12.21 8.92 7.83 20.58 24.16%
P/EPS -87.78 -21.35 -13.91 -31.58 -54.75 -17.51 -10.09 321.33%
EY -1.14 -4.68 -7.19 -3.17 -1.83 -5.71 -9.91 -76.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 0.95 0.91 0.81 0.81 0.55 0.45 150.41%

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