[WOODLAN] YoY Quarter Result on 31-Mar-2009 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 90.3%
YoY- -137.43%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 6,334 7,372 8,140 9,217 13,255 11,425 12,006 -10.10%
PBT -219 183 -85 -110 677 253 -512 -13.18%
Tax -83 -76 -60 -97 -124 -103 -51 8.44%
NP -302 107 -145 -207 553 150 -563 -9.85%
-
NP to SH -302 107 -145 -207 553 150 -563 -9.85%
-
Tax Rate - 41.53% - - 18.32% 40.71% - -
Total Cost 6,636 7,265 8,285 9,424 12,702 11,275 12,569 -10.08%
-
Net Worth 39,600 36,062 35,847 34,883 37,091 42,531 44,664 -1.98%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 39,600 36,062 35,847 34,883 37,091 42,531 44,664 -1.98%
NOSH 40,001 39,629 40,277 39,807 40,072 40,540 39,929 0.03%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -4.77% 1.45% -1.78% -2.25% 4.17% 1.31% -4.69% -
ROE -0.76% 0.30% -0.40% -0.59% 1.49% 0.35% -1.26% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 15.83 18.60 20.21 23.15 33.08 28.18 30.07 -10.13%
EPS -0.75 0.27 -0.36 -0.52 1.38 0.37 -1.41 -9.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.91 0.89 0.8763 0.9256 1.0491 1.1186 -2.01%
Adjusted Per Share Value based on latest NOSH - 39,807
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 14.62 17.01 18.78 21.27 30.59 26.37 27.71 -10.09%
EPS -0.70 0.25 -0.33 -0.48 1.28 0.35 -1.30 -9.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9139 0.8322 0.8272 0.805 0.8559 0.9815 1.0307 -1.98%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.42 0.36 0.55 0.39 0.31 0.48 0.51 -
P/RPS 2.65 1.94 2.72 1.68 0.94 1.70 1.70 7.67%
P/EPS -55.63 133.33 -152.78 -75.00 22.46 129.73 -36.17 7.43%
EY -1.80 0.75 -0.65 -1.33 4.45 0.77 -2.76 -6.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.62 0.45 0.33 0.46 0.46 -1.50%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 26/05/11 27/05/10 28/05/09 29/05/08 29/05/07 24/05/06 -
Price 0.33 0.62 0.35 0.50 0.40 0.49 0.49 -
P/RPS 2.08 3.33 1.73 2.16 1.21 1.74 1.63 4.14%
P/EPS -43.71 229.63 -97.22 -96.15 28.99 132.43 -34.75 3.89%
EY -2.29 0.44 -1.03 -1.04 3.45 0.76 -2.88 -3.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.68 0.39 0.57 0.43 0.47 0.44 -4.67%

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