[WOODLAN] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Cumulative Result
Revenue	48,916	54,685	61,371	69,433	56,447	68,117	78,258	-7.52%
YoY %	-10.55%	-10.89%	-11.61%	23.01%	-17.13%	-12.96%	-	-
Horiz. %	62.51%	69.88%	78.42%	88.72%	72.13%	87.04%	100.00%	-
PBT	-1,957	679	992	3,804	2,447	4,759	4,079	-
YoY %	-388.22%	-31.55%	-73.92%	55.46%	-48.58%	16.67%	-	-
Horiz. %	-47.98%	16.65%	24.32%	93.26%	59.99%	116.67%	100.00%	-
Tax	-343	-263	-385	-1,138	-809	-1,795	-1,821	-24.27%
YoY %	-30.42%	31.69%	66.17%	-40.67%	54.93%	1.43%	-	-
Horiz. %	18.84%	14.44%	21.14%	62.49%	44.43%	98.57%	100.00%	-
NP	-2,300	416	607	2,666	1,638	2,964	2,258	-
YoY %	-652.88%	-31.47%	-77.23%	62.76%	-44.74%	31.27%	-	-
Horiz. %	-101.86%	18.42%	26.88%	118.07%	72.54%	131.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,300	416	607	2,666	1,638	2,964	2,258	-
YoY %	-652.88%	-31.47%	-77.23%	62.76%	-44.74%	31.27%	-	-
Horiz. %	-101.86%	18.42%	26.88%	118.07%	72.54%	131.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	38.73%	38.81%	29.92%	33.06%	37.72%	44.64%	-
YoY %	-	-0.21%	29.71%	-9.50%	-12.35%	-15.50%	-	-
Horiz. %	-	86.76%	86.94%	67.03%	74.06%	84.50%	100.00%	-
Total Cost	51,216	54,269	60,764	66,767	54,809	65,153	76,000	-6.36%
YoY %	-5.63%	-10.69%	-8.99%	21.82%	-15.88%	-14.27%	-	-
Horiz. %	67.39%	71.41%	79.95%	87.85%	72.12%	85.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	42,570	45,493	46,758	45,850	41,199	40,799	39,165	1.39%
YoY %	-6.43%	-2.71%	1.98%	11.29%	0.98%	4.17%	-	-
Horiz. %	108.69%	116.16%	119.39%	117.07%	105.19%	104.17%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Dividend
Div	1,441	1,446	1,437	1,364	1,439	1,439	1,438	0.03%
YoY %	-0.35%	0.63%	5.35%	-5.21%	0.00%	0.07%	-	-
Horiz. %	100.21%	100.56%	99.93%	94.85%	100.07%	100.07%	100.00%	-
Div Payout %	0.00%	347.82%	236.82%	51.17%	87.91%	48.58%	63.72%	-
YoY %	0.00%	46.87%	362.81%	-41.79%	80.96%	-23.76%	-	-
Horiz. %	0.00%	545.86%	371.66%	80.30%	137.96%	76.24%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Equity
Net Worth	42,570	45,493	46,758	45,850	41,199	40,799	39,165	1.39%
YoY %	-6.43%	-2.71%	1.98%	11.29%	0.98%	4.17%	-	-
Horiz. %	108.69%	116.16%	119.39%	117.07%	105.19%	104.17%	100.00%	-
NOSH	40,032	40,192	39,930	37,893	20,000	20,000	19,982	12.27%
YoY %	-0.40%	0.66%	5.38%	89.46%	0.00%	0.09%	-	-
Horiz. %	200.34%	201.14%	199.83%	189.64%	100.09%	100.09%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Ratio Analysis
NP Margin	-4.70%	0.76%	0.99%	3.84%	2.90%	4.35%	2.89%	-
YoY %	-718.42%	-23.23%	-74.22%	32.41%	-33.33%	50.52%	-	-
Horiz. %	-162.63%	26.30%	34.26%	132.87%	100.35%	150.52%	100.00%	-
ROE	-5.40%	0.91%	1.30%	5.81%	3.98%	7.26%	5.77%	-
YoY %	-693.41%	-30.00%	-77.62%	45.98%	-45.18%	25.82%	-	-
Horiz. %	-93.59%	15.77%	22.53%	100.69%	68.98%	125.82%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Per Share
RPS	122.19	136.06	153.70	183.23	282.24	340.59	391.64	-17.63%
YoY %	-10.19%	-11.48%	-16.12%	-35.08%	-17.13%	-13.03%	-	-
Horiz. %	31.20%	34.74%	39.25%	46.79%	72.07%	86.97%	100.00%	-
EPS	-5.75	1.04	1.52	7.04	4.87	14.82	11.30	-
YoY %	-652.88%	-31.58%	-78.41%	44.56%	-67.14%	31.15%	-	-
Horiz. %	-50.88%	9.20%	13.45%	62.30%	43.10%	131.15%	100.00%	-
DPS	3.60	3.60	3.60	3.60	7.20	7.20	7.20	-10.90%
YoY %	0.00%	0.00%	0.00%	-50.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	50.00%	50.00%	50.00%	100.00%	100.00%	100.00%	-
NAPS	1.0634	1.1319	1.171	1.21	2.06	2.04	1.96	-9.68%
YoY %	-6.05%	-3.34%	-3.22%	-41.26%	0.98%	4.08%	-	-
Horiz. %	54.26%	57.75%	59.74%	61.73%	105.10%	104.08%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Adjusted Per Share Value based on latest NOSH - 37,946
RPS	122.28	136.71	153.42	173.57	141.11	170.28	195.64	-7.53%
YoY %	-10.56%	-10.89%	-11.61%	23.00%	-17.13%	-12.96%	-	-
Horiz. %	62.50%	69.88%	78.42%	88.72%	72.13%	87.04%	100.00%	-
EPS	-5.75	1.04	1.52	6.66	4.09	7.41	5.64	-
YoY %	-652.88%	-31.58%	-77.18%	62.84%	-44.80%	31.38%	-	-
Horiz. %	-101.95%	18.44%	26.95%	118.09%	72.52%	131.38%	100.00%	-
DPS	3.60	3.62	3.59	3.41	3.60	3.60	3.60	0.00%
YoY %	-0.55%	0.84%	5.28%	-5.28%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.56%	99.72%	94.72%	100.00%	100.00%	100.00%	-
NAPS	1.0642	1.1373	1.1689	1.1462	1.0299	1.0199	0.9791	1.39%
YoY %	-6.43%	-2.70%	1.98%	11.29%	0.98%	4.17%	-	-
Horiz. %	108.69%	116.16%	119.39%	117.07%	105.19%	104.17%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	30/12/05	31/12/04	31/12/03	31/12/02	31/12/01	26/12/00	-
Price	0.48	0.50	0.76	1.13	1.70	2.10	2.20	-
P/RPS	0.39	0.37	0.49	0.62	0.60	0.62	0.56	-5.84%
YoY %	5.41%	-24.49%	-20.97%	3.33%	-3.23%	10.71%	-	-
Horiz. %	69.64%	66.07%	87.50%	110.71%	107.14%	110.71%	100.00%	-
P/EPS	-8.35	48.31	49.99	16.06	20.76	14.17	19.47	-
YoY %	-117.28%	-3.36%	211.27%	-22.64%	46.51%	-27.22%	-	-
Horiz. %	-42.89%	248.13%	256.75%	82.49%	106.63%	72.78%	100.00%	-
EY	-11.97	2.07	2.00	6.23	4.82	7.06	5.14	-
YoY %	-678.26%	3.50%	-67.90%	29.25%	-31.73%	37.35%	-	-
Horiz. %	-232.88%	40.27%	38.91%	121.21%	93.77%	137.35%	100.00%	-
DY	7.50	7.20	4.74	3.19	4.24	3.43	3.27	14.83%
YoY %	4.17%	51.90%	48.59%	-24.76%	23.62%	4.89%	-	-
Horiz. %	229.36%	220.18%	144.95%	97.55%	129.66%	104.89%	100.00%	-
P/NAPS	0.45	0.44	0.65	0.93	0.83	1.03	1.12	-14.09%
YoY %	2.27%	-32.31%	-30.11%	12.05%	-19.42%	-8.04%	-	-
Horiz. %	40.18%	39.29%	58.04%	83.04%	74.11%	91.96%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Price Multiplier on Announcement Date
Date	28/02/07	27/02/06	28/02/05	25/02/04	27/02/03	26/02/02	26/02/01	-
Price	0.54	0.55	0.74	1.08	1.60	2.15	2.38	-
P/RPS	0.44	0.40	0.48	0.59	0.57	0.63	0.61	-5.29%
YoY %	10.00%	-16.67%	-18.64%	3.51%	-9.52%	3.28%	-	-
Horiz. %	72.13%	65.57%	78.69%	96.72%	93.44%	103.28%	100.00%	-
P/EPS	-9.40	53.14	48.68	15.35	19.54	14.51	21.06	-
YoY %	-117.69%	9.16%	217.13%	-21.44%	34.67%	-31.10%	-	-
Horiz. %	-44.63%	252.33%	231.15%	72.89%	92.78%	68.90%	100.00%	-
EY	-10.64	1.88	2.05	6.51	5.12	6.89	4.75	-
YoY %	-665.96%	-8.29%	-68.51%	27.15%	-25.69%	45.05%	-	-
Horiz. %	-224.00%	39.58%	43.16%	137.05%	107.79%	145.05%	100.00%	-
DY	6.67	6.55	4.86	3.33	4.50	3.35	3.03	14.04%
YoY %	1.83%	34.77%	45.95%	-26.00%	34.33%	10.56%	-	-
Horiz. %	220.13%	216.17%	160.40%	109.90%	148.51%	110.56%	100.00%	-
P/NAPS	0.51	0.49	0.63	0.89	0.78	1.05	1.21	-13.40%
YoY %	4.08%	-22.22%	-29.21%	14.10%	-25.71%	-13.22%	-	-
Horiz. %	42.15%	40.50%	52.07%	73.55%	64.46%	86.78%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos