[WOODLAN] YoY TTM Result on 31-Dec-2004 [#4]

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
TTM Result
Revenue	43,290	48,916	54,685	61,371	69,432	56,333	68,262	-7.30%
YoY %	-11.50%	-10.55%	-10.89%	-11.61%	23.25%	-17.48%	-	-
Horiz. %	63.42%	71.66%	80.11%	89.91%	101.71%	82.52%	100.00%	-
PBT	-4,710	-1,971	679	992	3,803	2,445	4,699	-
YoY %	-138.96%	-390.28%	-31.55%	-73.92%	55.54%	-47.97%	-	-
Horiz. %	-100.23%	-41.95%	14.45%	21.11%	80.93%	52.03%	100.00%	-
Tax	97	-343	-263	-385	-1,138	-745	-1,616	-
YoY %	128.28%	-30.42%	31.69%	66.17%	-52.75%	53.90%	-	-
Horiz. %	-6.00%	21.23%	16.27%	23.82%	70.42%	46.10%	100.00%	-
NP	-4,613	-2,314	416	607	2,665	1,700	3,083	-
YoY %	-99.35%	-656.25%	-31.47%	-77.22%	56.76%	-44.86%	-	-
Horiz. %	-149.63%	-75.06%	13.49%	19.69%	86.44%	55.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-4,613	-2,314	416	607	2,665	1,700	3,083	-
YoY %	-99.35%	-656.25%	-31.47%	-77.22%	56.76%	-44.86%	-	-
Horiz. %	-149.63%	-75.06%	13.49%	19.69%	86.44%	55.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	38.73%	38.81%	29.92%	30.47%	34.39%	-
YoY %	-	-	-0.21%	29.71%	-1.81%	-11.40%	-	-
Horiz. %	-	-	112.62%	112.85%	87.00%	88.60%	100.00%	-
Total Cost	47,903	51,230	54,269	60,764	66,767	54,633	65,179	-5.00%
YoY %	-6.49%	-5.60%	-10.69%	-8.99%	22.21%	-16.18%	-	-
Horiz. %	73.49%	78.60%	83.26%	93.23%	102.44%	83.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	36,215	42,192	44,974	40,000	37,946	41,399	40,674	-1.91%
YoY %	-14.17%	-6.19%	12.43%	5.41%	-8.34%	1.78%	-	-
Horiz. %	89.04%	103.73%	110.57%	98.34%	93.29%	101.78%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Dividend
Div	-	720	1,457	1,469	1,327	719	717	-
YoY %	-	-50.58%	-0.82%	10.70%	84.56%	0.28%	-	-
Horiz. %	-	100.42%	203.21%	204.88%	185.08%	100.28%	100.00%	-
Div Payout %	-	0.00%	350.39%	242.17%	49.81%	42.35%	23.28%	-
YoY %	-	0.00%	44.69%	386.19%	17.62%	81.92%	-	-
Horiz. %	-	0.00%	1,505.11%	1,040.25%	213.96%	181.92%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Equity
Net Worth	36,215	42,192	44,974	40,000	37,946	41,399	40,674	-1.91%
YoY %	-14.17%	-6.19%	12.43%	5.41%	-8.34%	1.78%	-	-
Horiz. %	89.04%	103.73%	110.57%	98.34%	93.29%	101.78%	100.00%	-
NOSH	40,017	40,038	39,729	40,000	37,946	19,999	19,938	12.30%
YoY %	-0.05%	0.78%	-0.68%	5.41%	89.74%	0.31%	-	-
Horiz. %	200.71%	200.81%	199.26%	200.62%	190.32%	100.31%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Ratio Analysis
NP Margin	-10.66%	-4.73%	0.76%	0.99%	3.84%	3.02%	4.52%	-
YoY %	-125.37%	-722.37%	-23.23%	-74.22%	27.15%	-33.19%	-	-
Horiz. %	-235.84%	-104.65%	16.81%	21.90%	84.96%	66.81%	100.00%	-
ROE	-12.74%	-5.48%	0.92%	1.52%	7.02%	4.11%	7.58%	-
YoY %	-132.48%	-695.65%	-39.47%	-78.35%	70.80%	-45.78%	-	-
Horiz. %	-168.07%	-72.30%	12.14%	20.05%	92.61%	54.22%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Per Share
RPS	108.18	122.17	137.64	153.43	182.97	281.67	342.37	-17.46%
YoY %	-11.45%	-11.24%	-10.29%	-16.14%	-35.04%	-17.73%	-	-
Horiz. %	31.60%	35.68%	40.20%	44.81%	53.44%	82.27%	100.00%	-
EPS	-11.53	-5.78	1.05	1.52	7.02	8.50	15.46	-
YoY %	-99.48%	-650.48%	-30.92%	-78.35%	-17.41%	-45.02%	-	-
Horiz. %	-74.58%	-37.39%	6.79%	9.83%	45.41%	54.98%	100.00%	-
DPS	0.00	1.80	3.67	3.67	3.50	3.60	3.60	-
YoY %	0.00%	-50.95%	0.00%	4.86%	-2.78%	0.00%	-	-
Horiz. %	0.00%	50.00%	101.94%	101.94%	97.22%	100.00%	100.00%	-
NAPS	0.905	1.0538	1.132	1.00	1.00	2.07	2.04	-12.66%
YoY %	-14.12%	-6.91%	13.20%	0.00%	-51.69%	1.47%	-	-
Horiz. %	44.36%	51.66%	55.49%	49.02%	49.02%	101.47%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Adjusted Per Share Value based on latest NOSH - 40,000
RPS	108.22	122.28	136.71	153.42	173.57	140.83	170.65	-7.30%
YoY %	-11.50%	-10.56%	-10.89%	-11.61%	23.25%	-17.47%	-	-
Horiz. %	63.42%	71.66%	80.11%	89.90%	101.71%	82.53%	100.00%	-
EPS	-11.53	-5.78	1.04	1.52	6.66	4.25	7.71	-
YoY %	-99.48%	-655.77%	-31.58%	-77.18%	56.71%	-44.88%	-	-
Horiz. %	-149.55%	-74.97%	13.49%	19.71%	86.38%	55.12%	100.00%	-
DPS	0.00	1.80	3.64	3.67	3.32	1.80	1.79	-
YoY %	0.00%	-50.55%	-0.82%	10.54%	84.44%	0.56%	-	-
Horiz. %	0.00%	100.56%	203.35%	205.03%	185.47%	100.56%	100.00%	-
NAPS	0.9053	1.0548	1.1243	1.00	0.9486	1.0349	1.0168	-1.91%
YoY %	-14.17%	-6.18%	12.43%	5.42%	-8.34%	1.78%	-	-
Horiz. %	89.03%	103.74%	110.57%	98.35%	93.29%	101.78%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	31/12/02	31/12/01	-
Price	0.45	0.48	0.50	0.76	1.13	1.70	2.10	-
P/RPS	0.42	0.39	0.36	0.50	0.62	0.60	0.61	-6.02%
YoY %	7.69%	8.33%	-28.00%	-19.35%	3.33%	-1.64%	-	-
Horiz. %	68.85%	63.93%	59.02%	81.97%	101.64%	98.36%	100.00%	-
P/EPS	-3.90	-8.31	47.75	50.08	16.09	20.00	13.58	-
YoY %	53.07%	-117.40%	-4.65%	211.25%	-19.55%	47.28%	-	-
Horiz. %	-28.72%	-61.19%	351.62%	368.78%	118.48%	147.28%	100.00%	-
EY	-25.62	-12.04	2.09	2.00	6.22	5.00	7.36	-
YoY %	-112.79%	-676.08%	4.50%	-67.85%	24.40%	-32.07%	-	-
Horiz. %	-348.10%	-163.59%	28.40%	27.17%	84.51%	67.93%	100.00%	-
DY	0.00	3.75	7.34	4.84	3.10	2.12	1.71	-
YoY %	0.00%	-48.91%	51.65%	56.13%	46.23%	23.98%	-	-
Horiz. %	0.00%	219.30%	429.24%	283.04%	181.29%	123.98%	100.00%	-
P/NAPS	0.50	0.46	0.44	0.76	1.13	0.82	1.03	-11.34%
YoY %	8.70%	4.55%	-42.11%	-32.74%	37.80%	-20.39%	-	-
Horiz. %	48.54%	44.66%	42.72%	73.79%	109.71%	79.61%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Price Multiplier on Announcement Date
Date	29/02/08	28/02/07	27/02/06	28/02/05	25/02/04	27/02/03	26/02/02	-
Price	0.34	0.54	0.55	0.74	1.08	1.60	2.15	-
P/RPS	0.31	0.44	0.40	0.48	0.59	0.57	0.63	-11.14%
YoY %	-29.55%	10.00%	-16.67%	-18.64%	3.51%	-9.52%	-	-
Horiz. %	49.21%	69.84%	63.49%	76.19%	93.65%	90.48%	100.00%	-
P/EPS	-2.95	-9.34	52.53	48.76	15.38	18.82	13.90	-
YoY %	68.42%	-117.78%	7.73%	217.04%	-18.28%	35.40%	-	-
Horiz. %	-21.22%	-67.19%	377.91%	350.79%	110.65%	135.40%	100.00%	-
EY	-33.90	-10.70	1.90	2.05	6.50	5.31	7.19	-
YoY %	-216.82%	-663.16%	-7.32%	-68.46%	22.41%	-26.15%	-	-
Horiz. %	-471.49%	-148.82%	26.43%	28.51%	90.40%	73.85%	100.00%	-
DY	0.00	3.33	6.67	4.97	3.24	2.25	1.67	-
YoY %	0.00%	-50.07%	34.21%	53.40%	44.00%	34.73%	-	-
Horiz. %	0.00%	199.40%	399.40%	297.60%	194.01%	134.73%	100.00%	-
P/NAPS	0.38	0.51	0.49	0.74	1.08	0.77	1.05	-15.57%
YoY %	-25.49%	4.08%	-33.78%	-31.48%	40.26%	-26.67%	-	-
Horiz. %	36.19%	48.57%	46.67%	70.48%	102.86%	73.33%	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