[WOODLAN] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 30.81%
YoY- -12215.39%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 43,290 46,041 48,499 48,335 48,916 51,201 51,901 -11.36%
PBT -4,710 -776 -821 -1,206 -1,971 -1,233 -897 201.18%
Tax 97 -448 -427 -395 -343 12 -130 -
NP -4,613 -1,224 -1,248 -1,601 -2,314 -1,221 -1,027 171.48%
-
NP to SH -4,613 -1,224 -1,248 -1,601 -2,314 -1,221 -1,027 171.48%
-
Tax Rate - - - - - - - -
Total Cost 47,903 47,265 49,747 49,936 51,230 52,422 52,928 -6.41%
-
Net Worth 36,215 40,808 41,904 42,531 42,192 43,835 43,335 -11.24%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 720 720 720 720 715 1,457 -
Div Payout % - 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 36,215 40,808 41,904 42,531 42,192 43,835 43,335 -11.24%
NOSH 40,017 40,000 40,249 40,540 40,038 40,588 39,999 0.02%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -10.66% -2.66% -2.57% -3.31% -4.73% -2.38% -1.98% -
ROE -12.74% -3.00% -2.98% -3.76% -5.48% -2.79% -2.37% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 108.18 115.10 120.49 119.23 122.17 126.15 129.75 -11.38%
EPS -11.53 -3.06 -3.10 -3.95 -5.78 -3.01 -2.57 171.27%
DPS 0.00 1.80 1.80 1.80 1.80 1.76 3.64 -
NAPS 0.905 1.0202 1.0411 1.0491 1.0538 1.08 1.0834 -11.27%
Adjusted Per Share Value based on latest NOSH - 40,540
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 108.22 115.10 121.24 120.83 122.28 128.00 129.75 -11.36%
EPS -11.53 -3.06 -3.12 -4.00 -5.78 -3.05 -2.57 171.27%
DPS 0.00 1.80 1.80 1.80 1.80 1.79 3.64 -
NAPS 0.9053 1.0201 1.0476 1.0632 1.0548 1.0958 1.0833 -11.24%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.45 0.46 0.49 0.48 0.48 0.45 0.48 -
P/RPS 0.42 0.40 0.41 0.40 0.39 0.36 0.37 8.79%
P/EPS -3.90 -15.03 -15.80 -12.15 -8.31 -14.96 -18.70 -64.73%
EY -25.62 -6.65 -6.33 -8.23 -12.04 -6.69 -5.35 183.29%
DY 0.00 3.91 3.67 3.75 3.75 3.92 7.59 -
P/NAPS 0.50 0.45 0.47 0.46 0.46 0.42 0.44 8.87%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 28/11/07 28/08/07 29/05/07 28/02/07 27/11/06 24/08/06 -
Price 0.34 0.43 0.50 0.49 0.54 0.50 0.47 -
P/RPS 0.31 0.37 0.41 0.41 0.44 0.40 0.36 -9.46%
P/EPS -2.95 -14.05 -16.13 -12.41 -9.34 -16.62 -18.31 -70.29%
EY -33.90 -7.12 -6.20 -8.06 -10.70 -6.02 -5.46 236.68%
DY 0.00 4.19 3.60 3.67 3.33 3.52 7.75 -
P/NAPS 0.38 0.42 0.48 0.47 0.51 0.46 0.43 -7.88%

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