[WOODLAN] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 68.44%
YoY- 1006.42%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 13,692 14,392 15,146 20,007 13,293 18,078 24,206 -9.05%
PBT -75 261 202 1,578 158 1,030 1,724 -
Tax -53 -195 -152 -372 -49 -316 -490 -30.96%
NP -128 66 50 1,206 109 714 1,234 -
-
NP to SH -128 66 50 1,206 109 714 1,234 -
-
Tax Rate - 74.71% 75.25% 23.57% 31.01% 30.68% 28.42% -
Total Cost 13,820 14,326 15,096 18,801 13,184 17,364 22,972 -8.11%
-
Net Worth 43,835 47,124 49,166 45,411 41,221 42,600 40,599 1.28%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 742 - - - - - -
Div Payout % - 1,125.00% - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 43,835 47,124 49,166 45,411 41,221 42,600 40,599 1.28%
NOSH 40,588 41,250 41,666 37,222 19,818 20,000 19,999 12.51%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -0.93% 0.46% 0.33% 6.03% 0.82% 3.95% 5.10% -
ROE -0.29% 0.14% 0.10% 2.66% 0.26% 1.68% 3.04% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 33.73 34.89 36.35 53.75 67.07 90.39 121.03 -19.17%
EPS -0.32 0.16 0.12 3.24 0.55 3.57 6.17 -
DPS 0.00 1.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.1424 1.18 1.22 2.08 2.13 2.03 -9.97%
Adjusted Per Share Value based on latest NOSH - 37,222
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 34.23 35.98 37.86 50.02 33.23 45.19 60.51 -9.05%
EPS -0.32 0.16 0.12 3.01 0.27 1.78 3.08 -
DPS 0.00 1.86 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0958 1.178 1.2291 1.1352 1.0305 1.0649 1.0149 1.28%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.45 0.44 0.70 1.15 1.94 1.70 2.70 -
P/RPS 1.33 1.26 1.93 2.14 2.89 1.88 2.23 -8.24%
P/EPS -142.69 275.00 583.33 35.49 352.73 47.62 43.76 -
EY -0.70 0.36 0.17 2.82 0.28 2.10 2.29 -
DY 0.00 4.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.59 0.94 0.93 0.80 1.33 -17.47%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 23/11/05 24/11/04 19/11/03 28/11/02 27/11/01 15/11/00 -
Price 0.50 0.42 0.76 1.13 1.85 1.98 3.20 -
P/RPS 1.48 1.20 2.09 2.10 2.76 2.19 2.64 -9.19%
P/EPS -158.55 262.50 633.33 34.88 336.36 55.46 51.86 -
EY -0.63 0.38 0.16 2.87 0.30 1.80 1.93 -
DY 0.00 4.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.37 0.64 0.93 0.89 0.93 1.58 -18.58%

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