[WOODLAN] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -157.33%
YoY- 85.95%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 33,446 37,672 58,198 47,768 48,602 54,170 62,976 -10.00%
PBT -18 350 2,608 46 -2,226 898 694 -
Tax -224 -348 -492 -390 -222 -488 -484 -12.04%
NP -242 2 2,116 -344 -2,448 410 210 -
-
NP to SH -242 2 2,116 -344 -2,448 410 210 -
-
Tax Rate - 99.43% 18.87% 847.83% - 54.34% 69.74% -
Total Cost 33,688 37,670 56,082 48,112 51,050 53,760 62,766 -9.84%
-
Net Worth 35,896 35,030 37,603 41,643 43,301 45,980 47,653 -4.61%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - 1,453 -
Div Payout % - - - - - - 692.31% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 35,896 35,030 37,603 41,643 43,301 45,980 47,653 -4.61%
NOSH 40,333 39,807 40,075 39,999 39,968 40,196 40,384 -0.02%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -0.72% 0.01% 3.64% -0.72% -5.04% 0.76% 0.33% -
ROE -0.67% 0.01% 5.63% -0.83% -5.65% 0.89% 0.44% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 82.92 94.63 145.22 119.42 121.60 134.76 155.94 -9.98%
EPS -0.60 0.00 5.28 -0.86 -6.12 1.02 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.60 -
NAPS 0.89 0.88 0.9383 1.0411 1.0834 1.1439 1.18 -4.58%
Adjusted Per Share Value based on latest NOSH - 40,249
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 83.61 94.18 145.49 119.41 121.50 135.42 157.43 -10.00%
EPS -0.60 0.00 5.29 -0.86 -6.12 1.02 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.63 -
NAPS 0.8974 0.8757 0.94 1.041 1.0825 1.1495 1.1913 -4.60%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.32 0.32 0.40 0.49 0.48 0.51 0.80 -
P/RPS 0.39 0.34 0.28 0.41 0.39 0.38 0.51 -4.37%
P/EPS -53.33 6,369.23 7.58 -56.98 -7.84 50.00 153.85 -
EY -1.88 0.02 13.20 -1.76 -12.76 2.00 0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.50 -
P/NAPS 0.36 0.36 0.43 0.47 0.44 0.45 0.68 -10.05%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 27/08/09 28/08/08 28/08/07 24/08/06 25/08/05 25/08/04 -
Price 0.30 0.38 0.40 0.50 0.47 0.54 0.78 -
P/RPS 0.36 0.40 0.28 0.42 0.39 0.40 0.50 -5.32%
P/EPS -50.00 7,563.46 7.58 -58.14 -7.67 52.94 150.00 -
EY -2.00 0.01 13.20 -1.72 -13.03 1.89 0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.62 -
P/NAPS 0.34 0.43 0.43 0.48 0.43 0.47 0.66 -10.46%

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