[WOODLAN] QoQ TTM 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- -62.55%
YoY- 53.09%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM 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 37,017 41,082 47,307 51,345 49,414 48,505 -20.01%
PBT 977 -997 -1,950 -1,608 -821 -3,379 -3,429 -
Tax -493 -276 -322 -367 -394 -38 46 -
NP 484 -1,273 -2,272 -1,975 -1,215 -3,417 -3,383 -
-
NP to SH 484 -1,273 -2,272 -1,975 -1,215 -3,417 -3,383 -
-
Tax Rate 50.46% - - - - - - -
Total Cost 34,185 38,290 43,354 49,282 52,560 52,831 51,888 -24.22%
-
Net Worth 35,496 36,041 35,200 34,883 35,191 37,941 37,606 -3.76%
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 35,496 36,041 35,200 34,883 35,191 37,941 37,606 -3.76%
NOSH 39,883 40,046 40,000 39,807 40,035 40,588 40,079 -0.32%
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% -3.44% -5.53% -4.17% -2.37% -6.92% -6.97% -
ROE 1.36% -3.53% -6.45% -5.66% -3.45% -9.01% -9.00% -
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 86.93 92.44 102.70 118.84 128.25 121.74 121.02 -19.74%
EPS 1.21 -3.18 -5.68 -4.96 -3.03 -8.42 -8.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.90 0.88 0.8763 0.879 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 92.54 102.70 118.26 128.36 123.53 121.26 -20.01%
EPS 1.21 -3.18 -5.68 -4.94 -3.04 -8.54 -8.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8874 0.901 0.88 0.872 0.8797 0.9485 0.9401 -3.76%
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 0.38 0.31 0.33 0.30 0.39 0.33 11.74%
P/EPS 28.02 -11.01 -5.63 -7.86 -12.52 -5.70 -4.74 -
EY 3.57 -9.08 -17.75 -12.72 -7.99 -17.54 -21.10 -
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 0.39 0.37 0.42 0.30 0.31 0.33 42.13%
P/EPS 40.38 -11.33 -6.69 -10.08 -12.52 -4.51 -4.74 -
EY 2.48 -8.83 -14.95 -9.92 -7.99 -22.15 -21.10 -
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