[WOODLAN] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 243.21%
YoY- -51.4%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 12,459 12,295 14,198 16,686 17,494 16,005 18,588 -6.44%
PBT -230 -615 480 478 1,053 693 2,234 -
Tax -92 -60 -141 -130 -337 -262 -689 -28.49%
NP -322 -675 339 348 716 431 1,545 -
-
NP to SH -322 -675 339 348 716 431 1,545 -
-
Tax Rate - - 29.38% 27.20% 32.00% 37.81% 30.84% -
Total Cost 12,781 12,970 13,859 16,338 16,778 15,574 17,043 -4.68%
-
Net Worth 41,904 43,335 45,621 47,199 42,960 41,503 41,772 0.05%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - 719 644 - - -
Div Payout % - - - 206.90% 90.00% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 41,904 43,335 45,621 47,199 42,960 41,503 41,772 0.05%
NOSH 40,249 39,999 39,882 39,999 35,800 19,953 19,987 12.36%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -2.58% -5.49% 2.39% 2.09% 4.09% 2.69% 8.31% -
ROE -0.77% -1.56% 0.74% 0.74% 1.67% 1.04% 3.70% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 30.95 30.74 35.60 41.72 48.87 80.21 93.00 -16.74%
EPS -0.80 -1.69 0.85 0.87 2.00 2.16 7.73 -
DPS 0.00 0.00 0.00 1.80 1.80 0.00 0.00 -
NAPS 1.0411 1.0834 1.1439 1.18 1.20 2.08 2.09 -10.96%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 31.15 30.74 35.49 41.71 43.73 40.01 46.47 -6.44%
EPS -0.80 -1.69 0.85 0.87 1.79 1.08 3.86 -
DPS 0.00 0.00 0.00 1.80 1.61 0.00 0.00 -
NAPS 1.0476 1.0833 1.1405 1.1799 1.0739 1.0375 1.0443 0.05%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.49 0.48 0.51 0.80 1.03 2.10 2.05 -
P/RPS 1.58 1.56 1.43 1.92 2.11 2.62 2.20 -5.36%
P/EPS -61.25 -28.44 60.00 91.95 51.50 97.22 26.52 -
EY -1.63 -3.52 1.67 1.09 1.94 1.03 3.77 -
DY 0.00 0.00 0.00 2.25 1.75 0.00 0.00 -
P/NAPS 0.47 0.44 0.45 0.68 0.86 1.01 0.98 -11.52%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 24/08/06 25/08/05 25/08/04 27/08/03 27/08/02 15/08/01 -
Price 0.50 0.47 0.54 0.78 1.78 2.00 2.00 -
P/RPS 1.62 1.53 1.52 1.87 3.64 2.49 2.15 -4.60%
P/EPS -62.50 -27.85 63.53 89.66 89.00 92.59 25.87 -
EY -1.60 -3.59 1.57 1.12 1.12 1.08 3.86 -
DY 0.00 0.00 0.00 2.31 1.01 0.00 0.00 -
P/NAPS 0.48 0.43 0.47 0.66 1.48 0.96 0.96 -10.90%

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