[WOODLAN] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -18.89%
YoY- -268.88%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 48,499 48,335 48,916 51,201 51,901 53,804 54,685 -7.71%
PBT -821 -1,206 -1,971 -1,233 -897 198 679 -
Tax -427 -395 -343 12 -130 -211 -263 38.26%
NP -1,248 -1,601 -2,314 -1,221 -1,027 -13 416 -
-
NP to SH -1,248 -1,601 -2,314 -1,221 -1,027 -13 416 -
-
Tax Rate - - - - - 106.57% 38.73% -
Total Cost 49,747 49,936 51,230 52,422 52,928 53,817 54,269 -5.65%
-
Net Worth 41,904 42,531 42,192 43,835 43,335 44,664 44,974 -4.61%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 720 720 720 715 1,457 1,457 1,457 -37.57%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 350.39% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 41,904 42,531 42,192 43,835 43,335 44,664 44,974 -4.61%
NOSH 40,249 40,540 40,038 40,588 39,999 39,929 39,729 0.87%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -2.57% -3.31% -4.73% -2.38% -1.98% -0.02% 0.76% -
ROE -2.98% -3.76% -5.48% -2.79% -2.37% -0.03% 0.92% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 120.49 119.23 122.17 126.15 129.75 134.75 137.64 -8.51%
EPS -3.10 -3.95 -5.78 -3.01 -2.57 -0.03 1.05 -
DPS 1.80 1.80 1.80 1.76 3.64 3.65 3.67 -37.88%
NAPS 1.0411 1.0491 1.0538 1.08 1.0834 1.1186 1.132 -5.44%
Adjusted Per Share Value based on latest NOSH - 40,588
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 121.24 120.83 122.28 128.00 129.75 134.50 136.71 -7.71%
EPS -3.12 -4.00 -5.78 -3.05 -2.57 -0.03 1.04 -
DPS 1.80 1.80 1.80 1.79 3.64 3.64 3.64 -37.54%
NAPS 1.0476 1.0632 1.0548 1.0958 1.0833 1.1166 1.1243 -4.61%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.49 0.48 0.48 0.45 0.48 0.51 0.50 -
P/RPS 0.41 0.40 0.39 0.36 0.37 0.38 0.36 9.08%
P/EPS -15.80 -12.15 -8.31 -14.96 -18.70 -1,566.45 47.75 -
EY -6.33 -8.23 -12.04 -6.69 -5.35 -0.06 2.09 -
DY 3.67 3.75 3.75 3.92 7.59 7.16 7.34 -37.08%
P/NAPS 0.47 0.46 0.46 0.42 0.44 0.46 0.44 4.50%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 29/05/07 28/02/07 27/11/06 24/08/06 24/05/06 27/02/06 -
Price 0.50 0.49 0.54 0.50 0.47 0.49 0.55 -
P/RPS 0.41 0.41 0.44 0.40 0.36 0.36 0.40 1.66%
P/EPS -16.13 -12.41 -9.34 -16.62 -18.31 -1,505.02 52.53 -
EY -6.20 -8.06 -10.70 -6.02 -5.46 -0.07 1.90 -
DY 3.60 3.67 3.33 3.52 7.75 7.45 6.67 -33.78%
P/NAPS 0.48 0.47 0.51 0.46 0.43 0.44 0.49 -1.36%

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