[WOODLAN] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 78.78%
YoY- 46.82%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 48,602 54,170 62,976 63,268 60,032 71,354 65,784 -4.91%
PBT -2,226 898 694 3,092 2,368 7,644 3,002 -
Tax -222 -488 -484 -1,104 -1,014 -2,498 -1,312 -25.61%
NP -2,448 410 210 1,988 1,354 5,146 1,690 -
-
NP to SH -2,448 410 210 1,988 1,354 5,146 1,690 -
-
Tax Rate - 54.34% 69.74% 35.71% 42.82% 32.68% 43.70% -
Total Cost 51,050 53,760 62,766 61,280 58,678 66,208 64,094 -3.71%
-
Net Worth 43,301 45,980 47,653 42,906 41,538 41,783 39,153 1.69%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - 1,453 1,287 - - - -
Div Payout % - - 692.31% 64.75% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 43,301 45,980 47,653 42,906 41,538 41,783 39,153 1.69%
NOSH 39,968 40,196 40,384 35,755 19,970 19,992 19,976 12.24%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -5.04% 0.76% 0.33% 3.14% 2.26% 7.21% 2.57% -
ROE -5.65% 0.89% 0.44% 4.63% 3.26% 12.32% 4.32% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 121.60 134.76 155.94 176.95 300.60 356.91 329.31 -15.29%
EPS -6.12 1.02 0.52 5.56 6.78 25.74 8.46 -
DPS 0.00 0.00 3.60 3.60 0.00 0.00 0.00 -
NAPS 1.0834 1.1439 1.18 1.20 2.08 2.09 1.96 -9.40%
Adjusted Per Share Value based on latest NOSH - 35,800
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 121.50 135.42 157.43 158.16 150.07 178.38 164.45 -4.91%
EPS -6.12 1.02 0.52 4.97 3.38 12.86 4.22 -
DPS 0.00 0.00 3.63 3.22 0.00 0.00 0.00 -
NAPS 1.0825 1.1495 1.1913 1.0726 1.0384 1.0445 0.9788 1.69%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.48 0.51 0.80 1.03 2.10 2.05 2.79 -
P/RPS 0.39 0.38 0.51 0.58 0.70 0.57 0.85 -12.17%
P/EPS -7.84 50.00 153.85 18.53 30.97 7.96 32.98 -
EY -12.76 2.00 0.65 5.40 3.23 12.56 3.03 -
DY 0.00 0.00 4.50 3.50 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.68 0.86 1.01 0.98 1.42 -17.73%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 25/08/05 25/08/04 27/08/03 27/08/02 15/08/01 14/08/00 -
Price 0.47 0.54 0.78 1.78 2.00 2.00 3.00 -
P/RPS 0.39 0.40 0.50 1.01 0.67 0.56 0.91 -13.16%
P/EPS -7.67 52.94 150.00 32.01 29.50 7.77 35.46 -
EY -13.03 1.89 0.67 3.12 3.39 12.87 2.82 -
DY 0.00 0.00 4.62 2.02 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.66 1.48 0.96 0.96 1.53 -19.05%

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