[WOODLAN] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Annualized Quarter Result
Revenue	26,576	30,212	33,172	35,885	54,989	46,824	50,657	-10.18%
YoY %	-12.03%	-8.92%	-7.56%	-34.74%	17.44%	-7.57%	-	-
Horiz. %	52.46%	59.64%	65.48%	70.84%	108.55%	92.43%	100.00%	-
PBT	228	1,605	553	1,530	1,765	-9	-1,584	-
YoY %	-85.79%	190.24%	-63.86%	-13.31%	19,711.11%	99.43%	-	-
Horiz. %	-14.39%	-101.33%	-34.91%	-96.59%	-111.43%	0.57%	100.00%	-
Tax	-457	-625	-317	-381	-538	-358	-218	13.11%
YoY %	26.88%	-97.16%	16.80%	29.18%	-50.28%	-64.22%	-	-
Horiz. %	209.63%	286.70%	145.41%	174.77%	246.79%	164.22%	100.00%	-
NP	-229	980	236	1,149	1,226	-368	-1,802	-29.07%
YoY %	-123.37%	315.25%	-79.46%	-6.28%	433.15%	79.58%	-	-
Horiz. %	12.71%	-54.38%	-13.10%	-63.76%	-68.04%	20.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-229	980	236	1,149	1,226	-368	-1,802	-29.07%
YoY %	-123.37%	315.25%	-79.46%	-6.28%	433.15%	79.58%	-	-
Horiz. %	12.71%	-54.38%	-13.10%	-63.76%	-68.04%	20.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	200.44%	38.94%	57.32%	24.90%	30.48%	-	-	-
YoY %	414.74%	-32.07%	130.20%	-18.31%	0.00%	-	-	-
Horiz. %	657.61%	127.76%	188.06%	81.69%	100.00%	-	-	-
Total Cost	26,805	29,232	32,936	34,736	53,762	47,192	52,459	-10.57%
YoY %	-8.30%	-11.25%	-5.18%	-35.39%	13.92%	-10.04%	-	-
Horiz. %	51.10%	55.72%	62.78%	66.22%	102.48%	89.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	39,600	36,749	36,204	36,083	37,391	40,807	43,231	-1.45%
YoY %	7.76%	1.51%	0.34%	-3.50%	-8.37%	-5.61%	-	-
Horiz. %	91.60%	85.01%	83.75%	83.47%	86.49%	94.39%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	39,600	36,749	36,204	36,083	37,391	40,807	43,231	-1.45%
YoY %	7.76%	1.51%	0.34%	-3.50%	-8.37%	-5.61%	-	-
Horiz. %	91.60%	85.01%	83.75%	83.47%	86.49%	94.39%	100.00%	-
NOSH	40,001	39,945	40,227	40,093	39,999	39,999	40,028	-0.01%
YoY %	0.14%	-0.70%	0.33%	0.24%	0.00%	-0.07%	-	-
Horiz. %	99.93%	99.79%	100.50%	100.16%	99.93%	99.93%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	-0.86%	3.24%	0.71%	3.20%	2.23%	-0.79%	-3.56%	-
YoY %	-126.54%	356.34%	-77.81%	43.50%	382.28%	77.81%	-	-
Horiz. %	24.16%	-91.01%	-19.94%	-89.89%	-62.64%	22.19%	100.00%	-
ROE	-0.58%	2.67%	0.65%	3.19%	3.28%	-0.90%	-4.17%	-
YoY %	-121.72%	310.77%	-79.62%	-2.74%	464.44%	78.42%	-	-
Horiz. %	13.91%	-64.03%	-15.59%	-76.50%	-78.66%	21.58%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	66.44	75.63	82.46	89.51	137.47	117.06	126.55	-10.17%
YoY %	-12.15%	-8.28%	-7.88%	-34.89%	17.44%	-7.50%	-	-
Horiz. %	52.50%	59.76%	65.16%	70.73%	108.63%	92.50%	100.00%	-
EPS	-0.57	2.45	0.59	2.87	3.07	-0.92	-4.51	-29.13%
YoY %	-123.27%	315.25%	-79.44%	-6.51%	433.70%	79.60%	-	-
Horiz. %	12.64%	-54.32%	-13.08%	-63.64%	-68.07%	20.40%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.99	0.92	0.90	0.90	0.9348	1.0202	1.08	-1.43%
YoY %	7.61%	2.22%	0.00%	-3.72%	-8.37%	-5.54%	-	-
Horiz. %	91.67%	85.19%	83.33%	83.33%	86.56%	94.46%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 40,046
RPS	66.44	75.53	82.93	89.71	137.47	117.05	126.64	-10.18%
YoY %	-12.03%	-8.92%	-7.56%	-34.74%	17.45%	-7.57%	-	-
Horiz. %	52.46%	59.64%	65.48%	70.84%	108.55%	92.43%	100.00%	-
EPS	-0.57	2.45	0.59	2.87	3.07	-0.92	-4.51	-29.13%
YoY %	-123.27%	315.25%	-79.44%	-6.51%	433.70%	79.60%	-	-
Horiz. %	12.64%	-54.32%	-13.08%	-63.64%	-68.07%	20.40%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.99	0.9187	0.9051	0.902	0.9348	1.0201	1.0807	-1.44%
YoY %	7.76%	1.50%	0.34%	-3.51%	-8.36%	-5.61%	-	-
Horiz. %	91.61%	85.01%	83.75%	83.46%	86.50%	94.39%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	0.30	0.40	0.28	0.35	0.48	0.46	0.45	-
P/RPS	0.45	0.53	0.34	0.39	0.35	0.39	0.36	3.78%
YoY %	-15.09%	55.88%	-12.82%	11.43%	-10.26%	8.33%	-	-
Horiz. %	125.00%	147.22%	94.44%	108.33%	97.22%	108.33%	100.00%	-
P/EPS	-52.33	16.30	47.73	12.21	15.65	-50.00	-9.99	31.75%
YoY %	-421.04%	-65.85%	290.91%	-21.98%	131.30%	-400.50%	-	-
Horiz. %	523.82%	-163.16%	-477.78%	-122.22%	-156.66%	500.50%	100.00%	-
EY	-1.91	6.13	2.10	8.19	6.39	-2.00	-10.01	-24.10%
YoY %	-131.16%	191.90%	-74.36%	28.17%	419.50%	80.02%	-	-
Horiz. %	19.08%	-61.24%	-20.98%	-81.82%	-63.84%	19.98%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.30	0.43	0.31	0.39	0.51	0.45	0.42	-5.44%
YoY %	-30.23%	38.71%	-20.51%	-23.53%	13.33%	7.14%	-	-
Horiz. %	71.43%	102.38%	73.81%	92.86%	121.43%	107.14%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	23/11/12	23/11/11	25/11/10	26/11/09	26/11/08	28/11/07	27/11/06	-
Price	0.29	0.46	0.32	0.36	0.38	0.43	0.50	-
P/RPS	0.44	0.61	0.39	0.40	0.28	0.37	0.40	1.59%
YoY %	-27.87%	56.41%	-2.50%	42.86%	-24.32%	-7.50%	-	-
Horiz. %	110.00%	152.50%	97.50%	100.00%	70.00%	92.50%	100.00%	-
P/EPS	-50.58	18.75	54.55	12.56	12.39	-46.74	-11.10	28.72%
YoY %	-369.76%	-65.63%	334.32%	1.37%	126.51%	-321.08%	-	-
Horiz. %	455.68%	-168.92%	-491.44%	-113.15%	-111.62%	421.08%	100.00%	-
EY	-1.98	5.33	1.83	7.96	8.07	-2.14	-9.01	-22.29%
YoY %	-137.15%	191.26%	-77.01%	-1.36%	477.10%	76.25%	-	-
Horiz. %	21.98%	-59.16%	-20.31%	-88.35%	-89.57%	23.75%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.29	0.50	0.36	0.40	0.41	0.42	0.46	-7.39%
YoY %	-42.00%	38.89%	-10.00%	-2.44%	-2.38%	-8.70%	-	-
Horiz. %	63.04%	108.70%	78.26%	86.96%	89.13%	91.30%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos