[WOODLAN] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 100.48%
YoY- -99.91%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 12,981 15,791 16,723 18,836 29,099 23,884 24,301 -9.91%
PBT 153 1,022 -9 175 1,304 23 -1,113 -
Tax -213 -350 -112 -174 -246 -195 -111 11.46%
NP -60 672 -121 1 1,058 -172 -1,224 -39.47%
-
NP to SH -60 672 -121 1 1,058 -172 -1,224 -39.47%
-
Tax Rate 139.22% 34.25% - 99.43% 18.87% 847.83% - -
Total Cost 13,041 15,119 16,844 18,835 28,041 24,056 25,525 -10.57%
-
Net Worth 39,600 36,800 35,896 35,030 37,603 41,643 43,301 -1.47%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 39,600 36,800 35,896 35,030 37,603 41,643 43,301 -1.47%
NOSH 40,001 40,000 40,333 39,807 40,075 39,999 39,968 0.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -0.46% 4.26% -0.72% 0.01% 3.64% -0.72% -5.04% -
ROE -0.15% 1.83% -0.34% 0.00% 2.81% -0.41% -2.83% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 32.45 39.48 41.46 47.32 72.61 59.71 60.80 -9.92%
EPS -0.15 1.68 -0.30 0.00 2.64 -0.43 -3.06 -39.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.92 0.89 0.88 0.9383 1.0411 1.0834 -1.48%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 32.45 39.48 41.81 47.09 72.74 59.71 60.75 -9.91%
EPS -0.15 1.68 -0.30 0.00 2.64 -0.43 -3.06 -39.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.92 0.8974 0.8757 0.94 1.041 1.0825 -1.47%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.28 0.35 0.32 0.32 0.40 0.49 0.48 -
P/RPS 0.86 0.89 0.77 0.68 0.55 0.82 0.79 1.42%
P/EPS -186.67 20.83 -106.67 12,738.46 15.15 -113.95 -15.67 51.06%
EY -0.54 4.80 -0.94 0.01 6.60 -0.88 -6.38 -33.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.38 0.36 0.36 0.43 0.47 0.44 -7.24%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 25/08/10 27/08/09 28/08/08 28/08/07 24/08/06 -
Price 0.30 0.355 0.30 0.38 0.40 0.50 0.47 -
P/RPS 0.92 0.90 0.72 0.80 0.55 0.84 0.77 3.00%
P/EPS -200.01 21.13 -100.00 15,126.92 15.15 -116.28 -15.35 53.33%
EY -0.50 4.73 -1.00 0.01 6.60 -0.86 -6.52 -34.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.39 0.34 0.43 0.43 0.48 0.43 -5.81%

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