[WOODLAN] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -214.67%
YoY- 85.95%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 13,255 43,290 35,118 23,884 11,425 48,916 37,993 -50.40%
PBT 677 -4,711 -7 23 253 -1,957 -1,188 -
Tax -124 98 -269 -195 -103 -343 -164 -16.99%
NP 553 -4,613 -276 -172 150 -2,300 -1,352 -
-
NP to SH 553 -4,613 -276 -172 150 -2,300 -1,352 -
-
Tax Rate 18.32% - - 847.83% 40.71% - - -
Total Cost 12,702 47,903 35,394 24,056 11,275 51,216 39,345 -52.90%
-
Net Worth 37,091 36,486 40,808 41,643 42,531 42,570 43,231 -9.69%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - 1,441 - -
Div Payout % - - - - - 0.00% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 37,091 36,486 40,808 41,643 42,531 42,570 43,231 -9.69%
NOSH 40,072 40,016 40,000 39,999 40,540 40,032 40,028 0.07%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 4.17% -10.66% -0.79% -0.72% 1.31% -4.70% -3.56% -
ROE 1.49% -12.64% -0.68% -0.41% 0.35% -5.40% -3.13% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 33.08 108.18 87.80 59.71 28.18 122.19 94.91 -50.44%
EPS 1.38 -11.53 -0.69 -0.43 0.37 -5.75 -3.38 -
DPS 0.00 0.00 0.00 0.00 0.00 3.60 0.00 -
NAPS 0.9256 0.9118 1.0202 1.0411 1.0491 1.0634 1.08 -9.76%
Adjusted Per Share Value based on latest NOSH - 40,249
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 33.14 108.22 87.79 59.71 28.56 122.28 94.98 -50.40%
EPS 1.38 -11.53 -0.69 -0.43 0.37 -5.75 -3.38 -
DPS 0.00 0.00 0.00 0.00 0.00 3.60 0.00 -
NAPS 0.9272 0.9121 1.0201 1.041 1.0632 1.0642 1.0807 -9.70%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.31 0.45 0.46 0.49 0.48 0.48 0.45 -
P/RPS 0.94 0.42 0.52 0.82 1.70 0.39 0.47 58.67%
P/EPS 22.46 -3.90 -66.67 -113.95 129.73 -8.35 -13.32 -
EY 4.45 -25.62 -1.50 -0.88 0.77 -11.97 -7.51 -
DY 0.00 0.00 0.00 0.00 0.00 7.50 0.00 -
P/NAPS 0.33 0.49 0.45 0.47 0.46 0.45 0.42 -14.83%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 29/02/08 28/11/07 28/08/07 29/05/07 28/02/07 27/11/06 -
Price 0.40 0.34 0.43 0.50 0.49 0.54 0.50 -
P/RPS 1.21 0.31 0.49 0.84 1.74 0.44 0.53 73.29%
P/EPS 28.99 -2.95 -62.32 -116.28 132.43 -9.40 -14.80 -
EY 3.45 -33.91 -1.60 -0.86 0.76 -10.64 -6.76 -
DY 0.00 0.00 0.00 0.00 0.00 6.67 0.00 -
P/NAPS 0.43 0.37 0.42 0.48 0.47 0.51 0.46 -4.39%

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