[WOODLAN] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Annualized Quarter Result
Revenue	54,989	46,824	50,657	55,302	62,178	68,856	57,745	-0.81%
YoY %	17.44%	-7.57%	-8.40%	-11.06%	-9.70%	19.24%	-	-
Horiz. %	95.23%	81.09%	87.73%	95.77%	107.68%	119.24%	100.00%	-
PBT	1,765	-9	-1,584	946	732	4,166	1,789	-0.22%
YoY %	19,711.11%	99.43%	-267.44%	29.23%	-82.43%	132.87%	-	-
Horiz. %	98.66%	-0.50%	-88.54%	52.88%	40.92%	232.87%	100.00%	-
Tax	-538	-358	-218	-585	-525	-1,232	-741	-5.19%
YoY %	-50.28%	-64.22%	62.74%	-11.43%	57.39%	-66.26%	-	-
Horiz. %	72.60%	48.31%	29.42%	78.95%	70.85%	166.26%	100.00%	-
NP	1,226	-368	-1,802	361	206	2,934	1,048	2.64%
YoY %	433.15%	79.58%	-599.17%	75.24%	-92.98%	179.96%	-	-
Horiz. %	116.98%	-35.11%	-171.95%	34.45%	19.66%	279.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,226	-368	-1,802	361	206	2,934	1,048	2.64%
YoY %	433.15%	79.58%	-599.17%	75.24%	-92.98%	179.96%	-	-
Horiz. %	116.98%	-35.11%	-171.95%	34.45%	19.66%	279.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.48%	-	-	61.84%	71.72%	29.57%	41.42%	-
YoY %	0.00%	-	-	-13.78%	142.54%	-28.61%	-	-
Horiz. %	73.59%	-	-	149.30%	173.15%	71.39%	100.00%	-
Total Cost	53,762	47,192	52,459	54,941	61,972	65,921	56,697	-0.88%
YoY %	13.92%	-10.04%	-4.52%	-11.35%	-5.99%	16.27%	-	-
Horiz. %	94.82%	83.24%	92.53%	96.90%	109.30%	116.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	37,391	40,807	43,231	45,527	46,897	45,358	41,599	-1.76%
YoY %	-8.37%	-5.61%	-5.04%	-2.92%	3.39%	9.04%	-	-
Horiz. %	89.88%	98.10%	103.92%	109.44%	112.74%	109.04%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	-	-	-	956	953	892	-	-
YoY %	-	-	-	0.31%	6.84%	0.00%	-	-
Horiz. %	-	-	-	107.17%	106.84%	100.00%	-	-
Div Payout %	-	-	-	264.71%	461.54%	30.41%	-	-
YoY %	-	-	-	-42.65%	1,417.72%	0.00%	-	-
Horiz. %	-	-	-	870.47%	1,517.72%	100.00%	-	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	37,391	40,807	43,231	45,527	46,897	45,358	41,599	-1.76%
YoY %	-8.37%	-5.61%	-5.04%	-2.92%	3.39%	9.04%	-	-
Horiz. %	89.88%	98.10%	103.92%	109.44%	112.74%	109.04%	100.00%	-
NOSH	39,999	39,999	40,028	39,852	39,743	37,179	19,999	12.23%
YoY %	0.00%	-0.07%	0.44%	0.27%	6.90%	85.90%	-	-
Horiz. %	200.01%	200.01%	200.15%	199.27%	198.72%	185.90%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	2.23%	-0.79%	-3.56%	0.65%	0.33%	4.26%	1.81%	-
YoY %	382.28%	77.81%	-647.69%	96.97%	-92.25%	135.36%	-	-
Horiz. %	123.20%	-43.65%	-196.69%	35.91%	18.23%	235.36%	100.00%	-
ROE	3.28%	-0.90%	-4.17%	0.79%	0.44%	6.47%	2.52%	-
YoY %	464.44%	78.42%	-627.85%	79.55%	-93.20%	156.75%	-	-
Horiz. %	130.16%	-35.71%	-165.48%	31.35%	17.46%	256.75%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	137.47	117.06	126.55	138.77	156.45	185.20	288.73	-11.62%
YoY %	17.44%	-7.50%	-8.81%	-11.30%	-15.52%	-35.86%	-	-
Horiz. %	47.61%	40.54%	43.83%	48.06%	54.19%	64.14%	100.00%	-
EPS	3.07	-0.92	-4.51	0.91	0.52	7.89	5.24	-8.51%
YoY %	433.70%	79.60%	-595.60%	75.00%	-93.41%	50.57%	-	-
Horiz. %	58.59%	-17.56%	-86.07%	17.37%	9.92%	150.57%	100.00%	-
DPS	0.00	0.00	0.00	2.40	2.40	2.40	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	100.00%	100.00%	100.00%	-	-
NAPS	0.9348	1.0202	1.08	1.1424	1.18	1.22	2.08	-12.46%
YoY %	-8.37%	-5.54%	-5.46%	-3.19%	-3.28%	-41.35%	-	-
Horiz. %	44.94%	49.05%	51.92%	54.92%	56.73%	58.65%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 41,250
RPS	137.47	117.05	126.64	138.25	155.44	172.13	144.36	-0.81%
YoY %	17.45%	-7.57%	-8.40%	-11.06%	-9.70%	19.24%	-	-
Horiz. %	95.23%	81.08%	87.73%	95.77%	107.68%	119.24%	100.00%	-
EPS	3.07	-0.92	-4.51	0.90	0.52	7.34	2.62	2.67%
YoY %	433.70%	79.60%	-601.11%	73.08%	-92.92%	180.15%	-	-
Horiz. %	117.18%	-35.11%	-172.14%	34.35%	19.85%	280.15%	100.00%	-
DPS	0.00	0.00	0.00	2.39	2.38	2.23	0.00	-
YoY %	0.00%	0.00%	0.00%	0.42%	6.73%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	107.17%	106.73%	100.00%	-	-
NAPS	0.9348	1.0201	1.0807	1.1381	1.1724	1.1339	1.0399	-1.75%
YoY %	-8.36%	-5.61%	-5.04%	-2.93%	3.40%	9.04%	-	-
Horiz. %	89.89%	98.10%	103.92%	109.44%	112.74%	109.04%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	0.48	0.46	0.45	0.44	0.70	1.15	1.94	-
P/RPS	0.35	0.39	0.36	0.32	0.45	0.62	0.67	-10.24%
YoY %	-10.26%	8.33%	12.50%	-28.89%	-27.42%	-7.46%	-	-
Horiz. %	52.24%	58.21%	53.73%	47.76%	67.16%	92.54%	100.00%	-
P/EPS	15.65	-50.00	-9.99	48.53	134.62	14.57	37.02	-13.35%
YoY %	131.30%	-400.50%	-120.59%	-63.95%	823.95%	-60.64%	-	-
Horiz. %	42.27%	-135.06%	-26.99%	131.09%	363.64%	39.36%	100.00%	-
EY	6.39	-2.00	-10.01	2.06	0.74	6.86	2.70	15.42%
YoY %	419.50%	80.02%	-585.92%	178.38%	-89.21%	154.07%	-	-
Horiz. %	236.67%	-74.07%	-370.74%	76.30%	27.41%	254.07%	100.00%	-
DY	0.00	0.00	0.00	5.45	3.43	2.09	0.00	-
YoY %	0.00%	0.00%	0.00%	58.89%	64.11%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	260.77%	164.11%	100.00%	-	-
P/NAPS	0.51	0.45	0.42	0.39	0.59	0.94	0.93	-9.51%
YoY %	13.33%	7.14%	7.69%	-33.90%	-37.23%	1.08%	-	-
Horiz. %	54.84%	48.39%	45.16%	41.94%	63.44%	101.08%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	26/11/08	28/11/07	27/11/06	23/11/05	24/11/04	19/11/03	28/11/02	-
Price	0.38	0.43	0.50	0.42	0.76	1.13	1.85	-
P/RPS	0.28	0.37	0.40	0.30	0.49	0.61	0.64	-12.85%
YoY %	-24.32%	-7.50%	33.33%	-38.78%	-19.67%	-4.69%	-	-
Horiz. %	43.75%	57.81%	62.50%	46.88%	76.56%	95.31%	100.00%	-
P/EPS	12.39	-46.74	-11.10	46.32	146.15	14.32	35.31	-16.00%
YoY %	126.51%	-321.08%	-123.96%	-68.31%	920.60%	-59.44%	-	-
Horiz. %	35.09%	-132.37%	-31.44%	131.18%	413.91%	40.56%	100.00%	-
EY	8.07	-2.14	-9.01	2.16	0.68	6.99	2.83	19.06%
YoY %	477.10%	76.25%	-517.13%	217.65%	-90.27%	147.00%	-	-
Horiz. %	285.16%	-75.62%	-318.37%	76.33%	24.03%	247.00%	100.00%	-
DY	0.00	0.00	0.00	5.71	3.16	2.12	0.00	-
YoY %	0.00%	0.00%	0.00%	80.70%	49.06%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	269.34%	149.06%	100.00%	-	-
P/NAPS	0.41	0.42	0.46	0.37	0.64	0.93	0.89	-12.10%
YoY %	-2.38%	-8.70%	24.32%	-42.19%	-31.18%	4.49%	-	-
Horiz. %	46.07%	47.19%	51.69%	41.57%	71.91%	104.49%	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