[WOODLAN] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -188.3%
YoY- 44.86%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 53,020 45,700 48,024 51,548 59,208 56,560 56,048 -0.92%
PBT 2,708 1,012 -2,048 -124 -524 1,972 1,964 5.49%
Tax -496 -412 -204 -412 -448 -860 -980 -10.71%
NP 2,212 600 -2,252 -536 -972 1,112 984 14.44%
-
NP to SH 2,212 600 -2,252 -536 -972 1,112 984 14.44%
-
Tax Rate 18.32% 40.71% - - - 43.61% 49.90% -
Total Cost 50,808 45,100 50,276 52,084 60,180 55,448 55,064 -1.33%
-
Net Worth 37,091 42,531 44,664 46,964 47,803 41,399 41,199 -1.73%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 37,091 42,531 44,664 46,964 47,803 41,399 41,199 -1.73%
NOSH 40,072 40,540 39,929 40,606 39,836 20,000 19,999 12.26%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 4.17% 1.31% -4.69% -1.04% -1.64% 1.97% 1.76% -
ROE 5.96% 1.41% -5.04% -1.14% -2.03% 2.69% 2.39% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 132.31 112.73 120.27 126.95 148.63 282.80 280.24 -11.74%
EPS 5.52 1.48 -5.64 -1.32 -2.44 5.56 4.92 1.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9256 1.0491 1.1186 1.1566 1.20 2.07 2.06 -12.47%
Adjusted Per Share Value based on latest NOSH - 40,606
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 132.54 114.24 120.05 128.86 148.01 141.39 140.11 -0.92%
EPS 5.53 1.50 -5.63 -1.34 -2.43 2.78 2.46 14.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9272 1.0632 1.1166 1.1741 1.195 1.0349 1.0299 -1.73%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.31 0.48 0.51 0.56 0.99 1.06 2.14 -
P/RPS 0.23 0.43 0.42 0.44 0.67 0.37 0.76 -18.04%
P/EPS 5.62 32.43 -9.04 -42.42 -40.57 19.06 43.50 -28.87%
EY 17.81 3.08 -11.06 -2.36 -2.46 5.25 2.30 40.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.46 0.46 0.48 0.83 0.51 1.04 -17.39%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 29/05/07 24/05/06 25/05/05 26/05/04 29/05/03 29/05/02 -
Price 0.40 0.49 0.49 0.51 0.88 1.00 2.24 -
P/RPS 0.30 0.43 0.41 0.40 0.59 0.35 0.80 -15.06%
P/EPS 7.25 33.11 -8.69 -38.64 -36.07 17.99 45.53 -26.35%
EY 13.80 3.02 -11.51 -2.59 -2.77 5.56 2.20 35.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.44 0.44 0.73 0.48 1.09 -14.34%

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