[WOODLAN] QoQ Cumulative 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- 82.96%
YoY- -137.43%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 34,669 26,914 18,836 9,217 51,345 41,242 29,099 12.34%
PBT 977 1,148 175 -110 -821 1,324 1,304 -17.46%
Tax -493 -286 -174 -97 -394 -404 -246 58.75%
NP 484 862 1 -207 -1,215 920 1,058 -40.54%
-
NP to SH 484 862 1 -207 -1,215 920 1,058 -40.54%
-
Tax Rate 50.46% 24.91% 99.43% - - 30.51% 18.87% -
Total Cost 34,185 26,052 18,835 9,424 52,560 40,322 28,041 14.07%
-
Net Worth 35,531 36,083 35,030 34,883 35,253 37,392 37,603 -3.69%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 35,531 36,083 35,030 34,883 35,253 37,392 37,603 -3.69%
NOSH 39,923 40,093 39,807 39,807 40,060 40,000 40,075 -0.25%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.40% 3.20% 0.01% -2.25% -2.37% 2.23% 3.64% -
ROE 1.36% 2.39% 0.00% -0.59% -3.45% 2.46% 2.81% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 86.84 67.13 47.32 23.15 128.17 103.11 72.61 12.63%
EPS 1.21 2.15 0.00 -0.52 -3.03 2.30 2.64 -40.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.90 0.88 0.8763 0.88 0.9348 0.9383 -3.45%
Adjusted Per Share Value based on latest NOSH - 39,807
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 86.67 67.28 47.09 23.04 128.36 103.10 72.74 12.35%
EPS 1.21 2.15 0.00 -0.52 -3.04 2.30 2.64 -40.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8882 0.902 0.8757 0.872 0.8813 0.9348 0.94 -3.69%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.34 0.35 0.32 0.39 0.38 0.48 0.40 -
P/RPS 0.39 0.52 0.68 1.68 0.30 0.47 0.55 -20.43%
P/EPS 28.05 16.28 12,738.46 -75.00 -12.53 20.87 15.15 50.61%
EY 3.57 6.14 0.01 -1.33 -7.98 4.79 6.60 -33.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.36 0.45 0.43 0.51 0.43 -7.88%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 28/05/09 27/02/09 26/11/08 28/08/08 -
Price 0.49 0.36 0.38 0.50 0.38 0.38 0.40 -
P/RPS 0.56 0.54 0.80 2.16 0.30 0.37 0.55 1.20%
P/EPS 40.42 16.74 15,126.92 -96.15 -12.53 16.52 15.15 92.01%
EY 2.47 5.97 0.01 -1.04 -7.98 6.05 6.60 -47.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.40 0.43 0.57 0.43 0.41 0.43 17.77%

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