[WOODLAN] YoY TTM Result on 30-Sep-2003 [#3]

Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 54.39%
YoY- 435.05%
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 51,201 56,214 64,425 64,664 57,817 74,915 76,863 -6.54%
PBT -1,233 1,153 1,228 4,227 1,189 5,706 5,186 -
Tax 12 -430 -608 -1,113 -607 -2,187 -1,141 -
NP -1,221 723 620 3,114 582 3,519 4,045 -
-
NP to SH -1,221 723 620 3,114 582 3,519 4,045 -
-
Tax Rate - 37.29% 49.51% 26.33% 51.05% 38.33% 22.00% -
Total Cost 52,422 55,491 63,805 61,550 57,235 71,396 72,818 -5.32%
-
Net Worth 43,835 47,124 49,166 45,411 39,636 42,600 40,599 1.28%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 715 1,462 1,433 1,364 1,436 1,439 1,000 -5.43%
Div Payout % 0.00% 202.28% 231.13% 43.81% 246.75% 40.92% 24.72% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 43,835 47,124 49,166 45,411 39,636 42,600 40,599 1.28%
NOSH 40,588 41,250 41,666 37,222 19,818 20,000 19,999 12.51%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -2.38% 1.29% 0.96% 4.82% 1.01% 4.70% 5.26% -
ROE -2.79% 1.53% 1.26% 6.86% 1.47% 8.26% 9.96% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 126.15 136.28 154.62 173.72 291.74 374.58 384.32 -16.93%
EPS -3.01 1.75 1.49 8.37 2.94 17.60 20.23 -
DPS 1.76 3.55 3.44 3.67 7.20 7.20 5.00 -15.96%
NAPS 1.08 1.1424 1.18 1.22 2.00 2.13 2.03 -9.97%
Adjusted Per Share Value based on latest NOSH - 37,222
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 118.16 129.72 148.67 149.22 133.42 172.88 177.38 -6.54%
EPS -2.82 1.67 1.43 7.19 1.34 8.12 9.33 -
DPS 1.65 3.37 3.31 3.15 3.31 3.32 2.31 -5.45%
NAPS 1.0116 1.0875 1.1346 1.0479 0.9147 0.9831 0.9369 1.28%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.45 0.44 0.70 1.15 1.94 1.70 2.70 -
P/RPS 0.36 0.32 0.45 0.66 0.66 0.45 0.70 -10.48%
P/EPS -14.96 25.10 47.04 13.75 66.06 9.66 13.35 -
EY -6.69 3.98 2.13 7.27 1.51 10.35 7.49 -
DY 3.92 8.06 4.91 3.19 3.71 4.24 1.85 13.32%
P/NAPS 0.42 0.39 0.59 0.94 0.97 0.80 1.33 -17.47%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 23/11/05 24/11/04 19/11/03 28/11/02 27/11/01 15/11/00 -
Price 0.50 0.42 0.76 1.13 1.85 1.98 3.20 -
P/RPS 0.40 0.31 0.49 0.65 0.63 0.53 0.83 -11.45%
P/EPS -16.62 23.96 51.08 13.51 63.00 11.25 15.82 -
EY -6.02 4.17 1.96 7.40 1.59 8.89 6.32 -
DY 3.52 8.44 4.53 3.24 3.89 3.64 1.56 14.51%
P/NAPS 0.46 0.37 0.64 0.93 0.93 0.93 1.58 -18.58%

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