[WOODLAN] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 16.55%
YoY- -12200.0%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 16,384 12,981 15,791 16,723 18,836 29,099 23,884 -6.08%
PBT 592 153 1,022 -9 175 1,304 23 71.74%
Tax -412 -213 -350 -112 -174 -246 -195 13.26%
NP 180 -60 672 -121 1 1,058 -172 -
-
NP to SH 180 -60 672 -121 1 1,058 -172 -
-
Tax Rate 69.59% 139.22% 34.25% - 99.43% 18.87% 847.83% -
Total Cost 16,204 13,041 15,119 16,844 18,835 28,041 24,056 -6.36%
-
Net Worth 38,800 39,600 36,800 35,896 35,030 37,603 41,643 -1.17%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 38,800 39,600 36,800 35,896 35,030 37,603 41,643 -1.17%
NOSH 40,001 40,001 40,000 40,333 39,807 40,075 39,999 0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.10% -0.46% 4.26% -0.72% 0.01% 3.64% -0.72% -
ROE 0.46% -0.15% 1.83% -0.34% 0.00% 2.81% -0.41% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 40.96 32.45 39.48 41.46 47.32 72.61 59.71 -6.08%
EPS 0.45 -0.15 1.68 -0.30 0.00 2.64 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.99 0.92 0.89 0.88 0.9383 1.0411 -1.17%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 40.96 32.45 39.48 41.81 47.09 72.74 59.71 -6.08%
EPS 0.45 -0.15 1.68 -0.30 0.00 2.64 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.99 0.92 0.8974 0.8757 0.94 1.041 -1.16%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.38 0.28 0.35 0.32 0.32 0.40 0.49 -
P/RPS 0.93 0.86 0.89 0.77 0.68 0.55 0.82 2.11%
P/EPS 84.45 -186.67 20.83 -106.67 12,738.46 15.15 -113.95 -
EY 1.18 -0.54 4.80 -0.94 0.01 6.60 -0.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.28 0.38 0.36 0.36 0.43 0.47 -3.05%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 28/08/12 25/08/11 25/08/10 27/08/09 28/08/08 28/08/07 -
Price 0.32 0.30 0.355 0.30 0.38 0.40 0.50 -
P/RPS 0.78 0.92 0.90 0.72 0.80 0.55 0.84 -1.22%
P/EPS 71.11 -200.01 21.13 -100.00 15,126.92 15.15 -116.28 -
EY 1.41 -0.50 4.73 -1.00 0.01 6.60 -0.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.39 0.34 0.43 0.43 0.48 -6.04%

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