[WOODLAN] YoY Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Quarter Result
Revenue	8,415	6,647	8,419	8,583	9,619	15,844	12,459	-6.32%
YoY %	26.60%	-21.05%	-1.91%	-10.77%	-39.29%	27.17%	-	-
Horiz. %	67.54%	53.35%	67.57%	68.89%	77.21%	127.17%	100.00%	-
PBT	254	372	839	76	285	627	-230	-
YoY %	-31.72%	-55.66%	1,003.95%	-73.33%	-54.55%	372.61%	-	-
Horiz. %	-110.43%	-161.74%	-364.78%	-33.04%	-123.91%	-272.61%	100.00%	-
Tax	-196	-130	-274	-52	-77	-122	-92	13.42%
YoY %	-50.77%	52.55%	-426.92%	32.47%	36.89%	-32.61%	-	-
Horiz. %	213.04%	141.30%	297.83%	56.52%	83.70%	132.61%	100.00%	-
NP	58	242	565	24	208	505	-322	-
YoY %	-76.03%	-57.17%	2,254.17%	-88.46%	-58.81%	256.83%	-	-
Horiz. %	-18.01%	-75.16%	-175.47%	-7.45%	-64.60%	-156.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	58	242	565	24	208	505	-322	-
YoY %	-76.03%	-57.17%	2,254.17%	-88.46%	-58.81%	256.83%	-	-
Horiz. %	-18.01%	-75.16%	-175.47%	-7.45%	-64.60%	-156.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	77.17%	34.95%	32.66%	68.42%	27.02%	19.46%	-	-
YoY %	120.80%	7.01%	-52.27%	153.22%	38.85%	0.00%	-	-
Horiz. %	396.56%	179.60%	167.83%	351.59%	138.85%	100.00%	-	-
Total Cost	8,357	6,405	7,854	8,559	9,411	15,339	12,781	-6.83%
YoY %	30.48%	-18.45%	-8.24%	-9.05%	-38.65%	20.01%	-	-
Horiz. %	65.39%	50.11%	61.45%	66.97%	73.63%	120.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	38,800	39,600	36,865	35,599	35,200	37,606	41,904	-1.27%
YoY %	-2.02%	7.42%	3.56%	1.13%	-6.40%	-10.26%	-	-
Horiz. %	92.59%	94.50%	87.97%	84.95%	84.00%	89.74%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	38,800	39,600	36,865	35,599	35,200	37,606	41,904	-1.27%
YoY %	-2.02%	7.42%	3.56%	1.13%	-6.40%	-10.26%	-	-
Horiz. %	92.59%	94.50%	87.97%	84.95%	84.00%	89.74%	100.00%	-
NOSH	40,001	40,001	40,070	40,000	40,000	40,079	40,249	-0.10%
YoY %	0.00%	-0.17%	0.17%	0.00%	-0.20%	-0.42%	-	-
Horiz. %	99.38%	99.38%	99.56%	99.38%	99.38%	99.58%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	0.69%	3.64%	6.71%	0.28%	2.16%	3.19%	-2.58%	-
YoY %	-81.04%	-45.75%	2,296.43%	-87.04%	-32.29%	223.64%	-	-
Horiz. %	-26.74%	-141.09%	-260.08%	-10.85%	-83.72%	-123.64%	100.00%	-
ROE	0.15%	0.61%	1.53%	0.07%	0.59%	1.34%	-0.77%	-
YoY %	-75.41%	-60.13%	2,085.71%	-88.14%	-55.97%	274.03%	-	-
Horiz. %	-19.48%	-79.22%	-198.70%	-9.09%	-76.62%	-174.03%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	21.04	16.62	21.01	21.46	24.05	39.53	30.95	-6.22%
YoY %	26.59%	-20.89%	-2.10%	-10.77%	-39.16%	27.72%	-	-
Horiz. %	67.98%	53.70%	67.88%	69.34%	77.71%	127.72%	100.00%	-
EPS	0.14	0.60	1.41	0.06	0.52	1.26	-0.80	-
YoY %	-76.67%	-57.45%	2,250.00%	-88.46%	-58.73%	257.50%	-	-
Horiz. %	-17.50%	-75.00%	-176.25%	-7.50%	-65.00%	-157.50%	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	0.97	0.99	0.92	0.89	0.88	0.9383	1.0411	-1.17%
YoY %	-2.02%	7.61%	3.37%	1.14%	-6.21%	-9.87%	-	-
Horiz. %	93.17%	95.09%	88.37%	85.49%	84.53%	90.13%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 40,000
RPS	21.04	16.62	21.05	21.46	24.05	39.61	31.15	-6.32%
YoY %	26.59%	-21.05%	-1.91%	-10.77%	-39.28%	27.16%	-	-
Horiz. %	67.54%	53.35%	67.58%	68.89%	77.21%	127.16%	100.00%	-
EPS	0.14	0.60	1.41	0.06	0.52	1.26	-0.80	-
YoY %	-76.67%	-57.45%	2,250.00%	-88.46%	-58.73%	257.50%	-	-
Horiz. %	-17.50%	-75.00%	-176.25%	-7.50%	-65.00%	-157.50%	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	0.97	0.99	0.9216	0.89	0.88	0.9401	1.0476	-1.27%
YoY %	-2.02%	7.42%	3.55%	1.14%	-6.39%	-10.26%	-	-
Horiz. %	92.59%	94.50%	87.97%	84.96%	84.00%	89.74%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.38	0.28	0.35	0.32	0.32	0.40	0.49	-
P/RPS	1.81	1.69	1.67	1.49	1.33	1.01	1.58	2.28%
YoY %	7.10%	1.20%	12.08%	12.03%	31.68%	-36.08%	-	-
Horiz. %	114.56%	106.96%	105.70%	94.30%	84.18%	63.92%	100.00%	-
P/EPS	262.08	46.28	24.82	533.33	61.54	31.75	-61.25	-
YoY %	466.29%	86.46%	-95.35%	766.64%	93.83%	151.84%	-	-
Horiz. %	-427.89%	-75.56%	-40.52%	-870.74%	-100.47%	-51.84%	100.00%	-
EY	0.38	2.16	4.03	0.19	1.63	3.15	-1.63	-
YoY %	-82.41%	-46.40%	2,021.05%	-88.34%	-48.25%	293.25%	-	-
Horiz. %	-23.31%	-132.52%	-247.24%	-11.66%	-100.00%	-193.25%	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	0.39	0.28	0.38	0.36	0.36	0.43	0.47	-3.05%
YoY %	39.29%	-26.32%	5.56%	0.00%	-16.28%	-8.51%	-	-
Horiz. %	82.98%	59.57%	80.85%	76.60%	76.60%	91.49%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	27/08/13	28/08/12	25/08/11	25/08/10	27/08/09	28/08/08	28/08/07	-
Price	0.32	0.30	0.355	0.30	0.38	0.40	0.50	-
P/RPS	1.52	1.81	1.69	1.40	1.58	1.01	1.62	-1.05%
YoY %	-16.02%	7.10%	20.71%	-11.39%	56.44%	-37.65%	-	-
Horiz. %	93.83%	111.73%	104.32%	86.42%	97.53%	62.35%	100.00%	-
P/EPS	220.70	49.59	25.18	500.00	73.08	31.75	-62.50	-
YoY %	345.05%	96.94%	-94.96%	584.18%	130.17%	150.80%	-	-
Horiz. %	-353.12%	-79.34%	-40.29%	-800.00%	-116.93%	-50.80%	100.00%	-
EY	0.45	2.02	3.97	0.20	1.37	3.15	-1.60	-
YoY %	-77.72%	-49.12%	1,885.00%	-85.40%	-56.51%	296.88%	-	-
Horiz. %	-28.12%	-126.25%	-248.13%	-12.50%	-85.62%	-196.87%	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	0.33	0.30	0.39	0.34	0.43	0.43	0.48	-6.04%
YoY %	10.00%	-23.08%	14.71%	-20.93%	0.00%	-10.42%	-	-
Horiz. %	68.75%	62.50%	81.25%	70.83%	89.58%	89.58%	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