[WOODLAN] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 112.33%
YoY- -93.72%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 29,488 30,432 31,773 32,742 30,581 28,813 27,178 5.60%
PBT 2,140 1,391 1,266 972 -82 36 -521 -
Tax -1,036 -953 -938 -880 -664 -598 -465 70.83%
NP 1,104 438 328 92 -746 -562 -986 -
-
NP to SH 1,104 438 328 92 -746 -562 -986 -
-
Tax Rate 48.41% 68.51% 74.09% 90.53% - 1,661.11% - -
Total Cost 28,384 29,994 31,445 32,650 31,327 29,375 28,164 0.52%
-
Net Worth 40,000 39,200 39,200 39,600 38,800 38,800 38,752 2.14%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 40,000 39,200 39,200 39,600 38,800 38,800 38,752 2.14%
NOSH 40,001 40,001 40,001 40,001 40,001 40,001 40,001 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.74% 1.44% 1.03% 0.28% -2.44% -1.95% -3.63% -
ROE 2.76% 1.12% 0.84% 0.23% -1.92% -1.45% -2.54% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 73.72 76.08 79.43 81.85 76.45 72.03 68.03 5.51%
EPS 2.76 1.10 0.82 0.23 -1.86 -1.40 -2.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.98 0.98 0.99 0.97 0.97 0.97 2.05%
Adjusted Per Share Value based on latest NOSH - 40,001
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 73.72 76.08 79.43 81.85 76.45 72.03 67.94 5.60%
EPS 2.76 1.09 0.82 0.23 -1.86 -1.40 -2.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.98 0.98 0.99 0.97 0.97 0.9688 2.14%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.62 0.46 0.435 0.41 0.38 0.29 0.28 -
P/RPS 0.84 0.60 0.55 0.50 0.50 0.40 0.41 61.52%
P/EPS 22.46 42.01 53.05 178.27 -20.38 -20.64 -11.35 -
EY 4.45 2.38 1.89 0.56 -4.91 -4.84 -8.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.47 0.44 0.41 0.39 0.30 0.29 66.18%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 12/05/14 27/02/14 22/11/13 27/08/13 23/05/13 27/02/13 -
Price 0.61 0.53 0.47 0.42 0.32 0.335 0.28 -
P/RPS 0.83 0.70 0.59 0.51 0.42 0.47 0.41 60.23%
P/EPS 22.10 48.40 57.32 182.61 -17.16 -23.84 -11.35 -
EY 4.52 2.07 1.74 0.55 -5.83 -4.19 -8.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.54 0.48 0.42 0.33 0.35 0.29 64.39%

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