[WOODLAN] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -232.07%
YoY- 73.66%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 26,914 18,836 9,217 51,345 41,242 29,099 13,255 60.27%
PBT 1,148 175 -110 -821 1,324 1,304 677 42.15%
Tax -286 -174 -97 -394 -404 -246 -124 74.47%
NP 862 1 -207 -1,215 920 1,058 553 34.40%
-
NP to SH 862 1 -207 -1,215 920 1,058 553 34.40%
-
Tax Rate 24.91% 99.43% - - 30.51% 18.87% 18.32% -
Total Cost 26,052 18,835 9,424 52,560 40,322 28,041 12,702 61.35%
-
Net Worth 36,083 35,030 34,883 35,253 37,392 37,603 37,091 -1.81%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 36,083 35,030 34,883 35,253 37,392 37,603 37,091 -1.81%
NOSH 40,093 39,807 39,807 40,060 40,000 40,075 40,072 0.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.20% 0.01% -2.25% -2.37% 2.23% 3.64% 4.17% -
ROE 2.39% 0.00% -0.59% -3.45% 2.46% 2.81% 1.49% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 67.13 47.32 23.15 128.17 103.11 72.61 33.08 60.21%
EPS 2.15 0.00 -0.52 -3.03 2.30 2.64 1.38 34.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.88 0.8763 0.88 0.9348 0.9383 0.9256 -1.85%
Adjusted Per Share Value based on latest NOSH - 40,035
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 67.28 47.09 23.04 128.36 103.10 72.74 33.14 60.26%
EPS 2.15 0.00 -0.52 -3.04 2.30 2.64 1.38 34.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.902 0.8757 0.872 0.8813 0.9348 0.94 0.9272 -1.81%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.35 0.32 0.39 0.38 0.48 0.40 0.31 -
P/RPS 0.52 0.68 1.68 0.30 0.47 0.55 0.94 -32.58%
P/EPS 16.28 12,738.46 -75.00 -12.53 20.87 15.15 22.46 -19.29%
EY 6.14 0.01 -1.33 -7.98 4.79 6.60 4.45 23.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.45 0.43 0.51 0.43 0.33 11.76%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 28/05/09 27/02/09 26/11/08 28/08/08 29/05/08 -
Price 0.36 0.38 0.50 0.38 0.38 0.40 0.40 -
P/RPS 0.54 0.80 2.16 0.30 0.37 0.55 1.21 -41.57%
P/EPS 16.74 15,126.92 -96.15 -12.53 16.52 15.15 28.99 -30.63%
EY 5.97 0.01 -1.04 -7.98 6.05 6.60 3.45 44.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.57 0.43 0.41 0.43 0.43 -4.70%

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