[WOODLAN] QoQ Annualized 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- 100.24%
YoY- -99.91%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 32,560 34,669 35,885 37,672 36,868 51,345 54,989 -29.50%
PBT -340 977 1,530 350 -440 -821 1,765 -
Tax -240 -493 -381 -348 -388 -394 -538 -41.64%
NP -580 484 1,149 2 -828 -1,215 1,226 -
-
NP to SH -580 484 1,149 2 -828 -1,215 1,226 -
-
Tax Rate - 50.46% 24.90% 99.43% - - 30.48% -
Total Cost 33,140 34,185 34,736 37,670 37,696 52,560 53,762 -27.59%
-
Net Worth 35,847 35,531 36,083 35,030 34,883 35,253 37,391 -2.77%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 35,847 35,531 36,083 35,030 34,883 35,253 37,391 -2.77%
NOSH 40,277 39,923 40,093 39,807 39,807 40,060 39,999 0.46%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -1.78% 1.40% 3.20% 0.01% -2.25% -2.37% 2.23% -
ROE -1.62% 1.36% 3.19% 0.01% -2.37% -3.45% 3.28% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 80.84 86.84 89.51 94.63 92.62 128.17 137.47 -29.83%
EPS -1.44 1.21 2.87 0.00 -2.08 -3.03 3.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.89 0.90 0.88 0.8763 0.88 0.9348 -3.22%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 81.40 86.67 89.71 94.18 92.17 128.36 137.47 -29.50%
EPS -1.45 1.21 2.87 0.00 -2.07 -3.04 3.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8961 0.8882 0.902 0.8757 0.872 0.8813 0.9348 -2.78%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.55 0.34 0.35 0.32 0.39 0.38 0.48 -
P/RPS 0.68 0.39 0.39 0.34 0.42 0.30 0.35 55.76%
P/EPS -38.19 28.05 12.21 6,369.23 -18.75 -12.53 15.65 -
EY -2.62 3.57 8.19 0.02 -5.33 -7.98 6.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.38 0.39 0.36 0.45 0.43 0.51 13.91%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 26/11/09 27/08/09 28/05/09 27/02/09 26/11/08 -
Price 0.35 0.49 0.36 0.38 0.50 0.38 0.38 -
P/RPS 0.43 0.56 0.40 0.40 0.54 0.30 0.28 33.14%
P/EPS -24.31 40.42 12.56 7,563.46 -24.04 -12.53 12.39 -
EY -4.11 2.47 7.96 0.01 -4.16 -7.98 8.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.55 0.40 0.43 0.57 0.43 0.41 -3.28%

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