[WOODLAN] YoY TTM Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	37,017	49,414	46,041	51,201	56,214	64,425	64,664	-8.87%
YoY %	-25.09%	7.33%	-10.08%	-8.92%	-12.75%	-0.37%	-	-
Horiz. %	57.25%	76.42%	71.20%	79.18%	86.93%	99.63%	100.00%	-
PBT	-997	-3,379	-776	-1,233	1,153	1,228	4,227	-
YoY %	70.49%	-335.44%	37.06%	-206.94%	-6.11%	-70.95%	-	-
Horiz. %	-23.59%	-79.94%	-18.36%	-29.17%	27.28%	29.05%	100.00%	-
Tax	-276	-38	-448	12	-430	-608	-1,113	-20.72%
YoY %	-626.32%	91.52%	-3,833.33%	102.79%	29.28%	45.37%	-	-
Horiz. %	24.80%	3.41%	40.25%	-1.08%	38.63%	54.63%	100.00%	-
NP	-1,273	-3,417	-1,224	-1,221	723	620	3,114	-
YoY %	62.75%	-179.17%	-0.25%	-268.88%	16.61%	-80.09%	-	-
Horiz. %	-40.88%	-109.73%	-39.31%	-39.21%	23.22%	19.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,273	-3,417	-1,224	-1,221	723	620	3,114	-
YoY %	62.75%	-179.17%	-0.25%	-268.88%	16.61%	-80.09%	-	-
Horiz. %	-40.88%	-109.73%	-39.31%	-39.21%	23.22%	19.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	37.29%	49.51%	26.33%	-
YoY %	-	-	-	-	-24.68%	88.04%	-	-
Horiz. %	-	-	-	-	141.63%	188.04%	100.00%	-
Total Cost	38,290	52,831	47,265	52,422	55,491	63,805	61,550	-7.59%
YoY %	-27.52%	11.78%	-9.84%	-5.53%	-13.03%	3.66%	-	-
Horiz. %	62.21%	85.83%	76.79%	85.17%	90.16%	103.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	36,041	37,941	40,808	43,835	47,124	49,166	45,411	-3.77%
YoY %	-5.01%	-7.03%	-6.91%	-6.98%	-4.15%	8.27%	-	-
Horiz. %	79.37%	83.55%	89.86%	96.53%	103.77%	108.27%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	-	-	720	715	1,462	1,433	1,364	-
YoY %	-	-	0.70%	-51.09%	2.02%	5.06%	-	-
Horiz. %	-	-	52.79%	52.42%	107.18%	105.06%	100.00%	-
Div Payout %	-	-	0.00%	0.00%	202.28%	231.13%	43.81%	-
YoY %	-	-	0.00%	0.00%	-12.48%	427.57%	-	-
Horiz. %	-	-	0.00%	0.00%	461.72%	527.57%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	36,041	37,941	40,808	43,835	47,124	49,166	45,411	-3.77%
YoY %	-5.01%	-7.03%	-6.91%	-6.98%	-4.15%	8.27%	-	-
Horiz. %	79.37%	83.55%	89.86%	96.53%	103.77%	108.27%	100.00%	-
NOSH	40,046	40,588	40,000	40,588	41,250	41,666	37,222	1.22%
YoY %	-1.34%	1.47%	-1.45%	-1.60%	-1.00%	11.94%	-	-
Horiz. %	107.59%	109.04%	107.46%	109.04%	110.82%	111.94%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	-3.44%	-6.92%	-2.66%	-2.38%	1.29%	0.96%	4.82%	-
YoY %	50.29%	-160.15%	-11.76%	-284.50%	34.38%	-80.08%	-	-
Horiz. %	-71.37%	-143.57%	-55.19%	-49.38%	26.76%	19.92%	100.00%	-
ROE	-3.53%	-9.01%	-3.00%	-2.79%	1.53%	1.26%	6.86%	-
YoY %	60.82%	-200.33%	-7.53%	-282.35%	21.43%	-81.63%	-	-
Horiz. %	-51.46%	-131.34%	-43.73%	-40.67%	22.30%	18.37%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	92.44	121.74	115.10	126.15	136.28	154.62	173.72	-9.97%
YoY %	-24.07%	5.77%	-8.76%	-7.43%	-11.86%	-10.99%	-	-
Horiz. %	53.21%	70.08%	66.26%	72.62%	78.45%	89.01%	100.00%	-
EPS	-3.18	-8.42	-3.06	-3.01	1.75	1.49	8.37	-
YoY %	62.23%	-175.16%	-1.66%	-272.00%	17.45%	-82.20%	-	-
Horiz. %	-37.99%	-100.60%	-36.56%	-35.96%	20.91%	17.80%	100.00%	-
DPS	0.00	0.00	1.80	1.76	3.55	3.44	3.67	-
YoY %	0.00%	0.00%	2.27%	-50.42%	3.20%	-6.27%	-	-
Horiz. %	0.00%	0.00%	49.05%	47.96%	96.73%	93.73%	100.00%	-
NAPS	0.90	0.9348	1.0202	1.08	1.1424	1.18	1.22	-4.93%
YoY %	-3.72%	-8.37%	-5.54%	-5.46%	-3.19%	-3.28%	-	-
Horiz. %	73.77%	76.62%	83.62%	88.52%	93.64%	96.72%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 40,588
RPS	85.42	114.03	106.25	118.16	129.72	148.67	149.22	-8.87%
YoY %	-25.09%	7.32%	-10.08%	-8.91%	-12.75%	-0.37%	-	-
Horiz. %	57.24%	76.42%	71.20%	79.19%	86.93%	99.63%	100.00%	-
EPS	-2.94	-7.89	-2.82	-2.82	1.67	1.43	7.19	-
YoY %	62.74%	-179.79%	0.00%	-268.86%	16.78%	-80.11%	-	-
Horiz. %	-40.89%	-109.74%	-39.22%	-39.22%	23.23%	19.89%	100.00%	-
DPS	0.00	0.00	1.66	1.65	3.37	3.31	3.15	-
YoY %	0.00%	0.00%	0.61%	-51.04%	1.81%	5.08%	-	-
Horiz. %	0.00%	0.00%	52.70%	52.38%	106.98%	105.08%	100.00%	-
NAPS	0.8317	0.8756	0.9417	1.0116	1.0875	1.1346	1.0479	-3.77%
YoY %	-5.01%	-7.02%	-6.91%	-6.98%	-4.15%	8.27%	-	-
Horiz. %	79.37%	83.56%	89.87%	96.54%	103.78%	108.27%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	0.35	0.48	0.46	0.45	0.44	0.70	1.15	-
P/RPS	0.38	0.39	0.40	0.36	0.32	0.45	0.66	-8.78%
YoY %	-2.56%	-2.50%	11.11%	12.50%	-28.89%	-31.82%	-	-
Horiz. %	57.58%	59.09%	60.61%	54.55%	48.48%	68.18%	100.00%	-
P/EPS	-11.01	-5.70	-15.03	-14.96	25.10	47.04	13.75	-
YoY %	-93.16%	62.08%	-0.47%	-159.60%	-46.64%	242.11%	-	-
Horiz. %	-80.07%	-41.45%	-109.31%	-108.80%	182.55%	342.11%	100.00%	-
EY	-9.08	-17.54	-6.65	-6.69	3.98	2.13	7.27	-
YoY %	48.23%	-163.76%	0.60%	-268.09%	86.85%	-70.70%	-	-
Horiz. %	-124.90%	-241.27%	-91.47%	-92.02%	54.75%	29.30%	100.00%	-
DY	0.00	0.00	3.91	3.92	8.06	4.91	3.19	-
YoY %	0.00%	0.00%	-0.26%	-51.36%	64.15%	53.92%	-	-
Horiz. %	0.00%	0.00%	122.57%	122.88%	252.66%	153.92%	100.00%	-
P/NAPS	0.39	0.51	0.45	0.42	0.39	0.59	0.94	-13.62%
YoY %	-23.53%	13.33%	7.14%	7.69%	-33.90%	-37.23%	-	-
Horiz. %	41.49%	54.26%	47.87%	44.68%	41.49%	62.77%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	26/11/09	26/11/08	28/11/07	27/11/06	23/11/05	24/11/04	19/11/03	-
Price	0.36	0.38	0.43	0.50	0.42	0.76	1.13	-
P/RPS	0.39	0.31	0.37	0.40	0.31	0.49	0.65	-8.15%
YoY %	25.81%	-16.22%	-7.50%	29.03%	-36.73%	-24.62%	-	-
Horiz. %	60.00%	47.69%	56.92%	61.54%	47.69%	75.38%	100.00%	-
P/EPS	-11.33	-4.51	-14.05	-16.62	23.96	51.08	13.51	-
YoY %	-151.22%	67.90%	15.46%	-169.37%	-53.09%	278.09%	-	-
Horiz. %	-83.86%	-33.38%	-104.00%	-123.02%	177.35%	378.09%	100.00%	-
EY	-8.83	-22.15	-7.12	-6.02	4.17	1.96	7.40	-
YoY %	60.14%	-211.10%	-18.27%	-244.36%	112.76%	-73.51%	-	-
Horiz. %	-119.32%	-299.32%	-96.22%	-81.35%	56.35%	26.49%	100.00%	-
DY	0.00	0.00	4.19	3.52	8.44	4.53	3.24	-
YoY %	0.00%	0.00%	19.03%	-58.29%	86.31%	39.81%	-	-
Horiz. %	0.00%	0.00%	129.32%	108.64%	260.49%	139.81%	100.00%	-
P/NAPS	0.40	0.41	0.42	0.46	0.37	0.64	0.93	-13.10%
YoY %	-2.44%	-2.38%	-8.70%	24.32%	-42.19%	-31.18%	-	-
Horiz. %	43.01%	44.09%	45.16%	49.46%	39.78%	68.82%	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