[WOODLAN] YoY TTM Result on 30-Jun-2004 [#2]

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
TTM Result
Revenue	48,499	51,901	56,968	69,286	57,950	62,602	81,043	-8.19%
YoY %	-6.55%	-8.89%	-17.78%	19.56%	-7.43%	-22.75%	-	-
Horiz. %	59.84%	64.04%	70.29%	85.49%	71.51%	77.25%	100.00%	-
PBT	-821	-897	1,094	2,604	2,807	2,061	6,400	-
YoY %	8.47%	-181.99%	-57.99%	-7.23%	36.20%	-67.80%	-	-
Horiz. %	-12.83%	-14.02%	17.09%	40.69%	43.86%	32.20%	100.00%	-
Tax	-427	-130	-387	-828	-790	-874	-2,361	-24.78%
YoY %	-228.46%	66.41%	53.26%	-4.81%	9.61%	62.98%	-	-
Horiz. %	18.09%	5.51%	16.39%	35.07%	33.46%	37.02%	100.00%	-
NP	-1,248	-1,027	707	1,776	2,017	1,187	4,039	-
YoY %	-21.52%	-245.26%	-60.19%	-11.95%	69.92%	-70.61%	-	-
Horiz. %	-30.90%	-25.43%	17.50%	43.97%	49.94%	29.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,248	-1,027	707	1,776	2,017	1,187	4,039	-
YoY %	-21.52%	-245.26%	-60.19%	-11.95%	69.92%	-70.61%	-	-
Horiz. %	-30.90%	-25.43%	17.50%	43.97%	49.94%	29.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	35.37%	31.80%	28.14%	42.41%	36.89%	-
YoY %	-	-	11.23%	13.01%	-33.65%	14.96%	-	-
Horiz. %	-	-	95.88%	86.20%	76.28%	114.96%	100.00%	-
Total Cost	49,747	52,928	56,261	67,510	55,933	61,415	77,004	-7.01%
YoY %	-6.01%	-5.92%	-16.66%	20.70%	-8.93%	-20.24%	-	-
Horiz. %	64.60%	68.73%	73.06%	87.67%	72.64%	79.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	41,904	43,335	45,621	47,199	42,960	39,907	41,772	0.05%
YoY %	-3.30%	-5.01%	-3.34%	9.87%	7.65%	-4.46%	-	-
Horiz. %	100.32%	103.74%	109.21%	112.99%	102.84%	95.54%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	720	1,457	1,469	683	1,364	1,436	1,439	-10.89%
YoY %	-50.58%	-0.82%	115.08%	-49.93%	-5.01%	-0.21%	-	-
Horiz. %	50.03%	101.25%	102.08%	47.46%	94.79%	99.79%	100.00%	-
Div Payout %	0.00%	0.00%	207.92%	38.46%	67.64%	120.99%	35.65%	-
YoY %	0.00%	0.00%	440.61%	-43.14%	-44.09%	239.38%	-	-
Horiz. %	0.00%	0.00%	583.23%	107.88%	189.73%	339.38%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	41,904	43,335	45,621	47,199	42,960	39,907	41,772	0.05%
YoY %	-3.30%	-5.01%	-3.34%	9.87%	7.65%	-4.46%	-	-
Horiz. %	100.32%	103.74%	109.21%	112.99%	102.84%	95.54%	100.00%	-
NOSH	40,249	39,999	39,882	39,999	35,800	19,953	19,987	12.36%
YoY %	0.63%	0.29%	-0.29%	11.73%	79.42%	-0.17%	-	-
Horiz. %	201.38%	200.13%	199.54%	200.13%	179.12%	99.83%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	-2.57%	-1.98%	1.24%	2.56%	3.48%	1.90%	4.98%	-
YoY %	-29.80%	-259.68%	-51.56%	-26.44%	83.16%	-61.85%	-	-
Horiz. %	-51.61%	-39.76%	24.90%	51.41%	69.88%	38.15%	100.00%	-
ROE	-2.98%	-2.37%	1.55%	3.76%	4.70%	2.97%	9.67%	-
YoY %	-25.74%	-252.90%	-58.78%	-20.00%	58.25%	-69.29%	-	-
Horiz. %	-30.82%	-24.51%	16.03%	38.88%	48.60%	30.71%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	120.49	129.75	142.84	173.22	161.87	313.74	405.48	-18.30%
YoY %	-7.14%	-9.16%	-17.54%	7.01%	-48.41%	-22.63%	-	-
Horiz. %	29.72%	32.00%	35.23%	42.72%	39.92%	77.37%	100.00%	-
EPS	-3.10	-2.57	1.77	4.44	5.63	5.95	20.21	-
YoY %	-20.62%	-245.20%	-60.14%	-21.14%	-5.38%	-70.56%	-	-
Horiz. %	-15.34%	-12.72%	8.76%	21.97%	27.86%	29.44%	100.00%	-
DPS	1.80	3.64	3.69	1.71	3.81	7.20	7.20	-20.62%
YoY %	-50.55%	-1.36%	115.79%	-55.12%	-47.08%	0.00%	-	-
Horiz. %	25.00%	50.56%	51.25%	23.75%	52.92%	100.00%	100.00%	-
NAPS	1.0411	1.0834	1.1439	1.18	1.20	2.00	2.09	-10.96%
YoY %	-3.90%	-5.29%	-3.06%	-1.67%	-40.00%	-4.31%	-	-
Horiz. %	49.81%	51.84%	54.73%	56.46%	57.42%	95.69%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 39,999
RPS	121.24	129.75	142.41	173.21	144.87	156.50	202.60	-8.19%
YoY %	-6.56%	-8.89%	-17.78%	19.56%	-7.43%	-22.75%	-	-
Horiz. %	59.84%	64.04%	70.29%	85.49%	71.51%	77.25%	100.00%	-
EPS	-3.12	-2.57	1.77	4.44	5.04	2.97	10.10	-
YoY %	-21.40%	-245.20%	-60.14%	-11.90%	69.70%	-70.59%	-	-
Horiz. %	-30.89%	-25.45%	17.52%	43.96%	49.90%	29.41%	100.00%	-
DPS	1.80	3.64	3.67	1.71	3.41	3.59	3.60	-10.90%
YoY %	-50.55%	-0.82%	114.62%	-49.85%	-5.01%	-0.28%	-	-
Horiz. %	50.00%	101.11%	101.94%	47.50%	94.72%	99.72%	100.00%	-
NAPS	1.0476	1.0833	1.1405	1.1799	1.0739	0.9976	1.0443	0.05%
YoY %	-3.30%	-5.02%	-3.34%	9.87%	7.65%	-4.47%	-	-
Horiz. %	100.32%	103.73%	109.21%	112.98%	102.83%	95.53%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	0.49	0.48	0.51	0.80	1.03	2.10	2.05	-
P/RPS	0.41	0.37	0.36	0.46	0.64	0.67	0.51	-3.57%
YoY %	10.81%	2.78%	-21.74%	-28.12%	-4.48%	31.37%	-	-
Horiz. %	80.39%	72.55%	70.59%	90.20%	125.49%	131.37%	100.00%	-
P/EPS	-15.80	-18.70	28.77	18.02	18.28	35.30	10.14	-
YoY %	15.51%	-165.00%	59.66%	-1.42%	-48.22%	248.13%	-	-
Horiz. %	-155.82%	-184.42%	283.73%	177.71%	180.28%	348.13%	100.00%	-
EY	-6.33	-5.35	3.48	5.55	5.47	2.83	9.86	-
YoY %	-18.32%	-253.74%	-37.30%	1.46%	93.29%	-71.30%	-	-
Horiz. %	-64.20%	-54.26%	35.29%	56.29%	55.48%	28.70%	100.00%	-
DY	3.67	7.59	7.23	2.13	3.70	3.43	3.51	0.74%
YoY %	-51.65%	4.98%	239.44%	-42.43%	7.87%	-2.28%	-	-
Horiz. %	104.56%	216.24%	205.98%	60.68%	105.41%	97.72%	100.00%	-
P/NAPS	0.47	0.44	0.45	0.68	0.86	1.05	0.98	-11.52%
YoY %	6.82%	-2.22%	-33.82%	-20.93%	-18.10%	7.14%	-	-
Horiz. %	47.96%	44.90%	45.92%	69.39%	87.76%	107.14%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	28/08/07	24/08/06	25/08/05	25/08/04	27/08/03	27/08/02	15/08/01	-
Price	0.50	0.47	0.54	0.78	1.78	2.00	2.00	-
P/RPS	0.41	0.36	0.38	0.45	1.10	0.64	0.49	-2.92%
YoY %	13.89%	-5.26%	-15.56%	-59.09%	71.88%	30.61%	-	-
Horiz. %	83.67%	73.47%	77.55%	91.84%	224.49%	130.61%	100.00%	-
P/EPS	-16.13	-18.31	30.46	17.57	31.59	33.62	9.90	-
YoY %	11.91%	-160.11%	73.36%	-44.38%	-6.04%	239.60%	-	-
Horiz. %	-162.93%	-184.95%	307.68%	177.47%	319.09%	339.60%	100.00%	-
EY	-6.20	-5.46	3.28	5.69	3.17	2.97	10.10	-
YoY %	-13.55%	-266.46%	-42.36%	79.50%	6.73%	-70.59%	-	-
Horiz. %	-61.39%	-54.06%	32.48%	56.34%	31.39%	29.41%	100.00%	-
DY	3.60	7.75	6.83	2.19	2.14	3.60	3.60	0.00%
YoY %	-53.55%	13.47%	211.87%	2.34%	-40.56%	0.00%	-	-
Horiz. %	100.00%	215.28%	189.72%	60.83%	59.44%	100.00%	100.00%	-
P/NAPS	0.48	0.43	0.47	0.66	1.48	1.00	0.96	-10.90%
YoY %	11.63%	-8.51%	-28.79%	-55.41%	48.00%	4.17%	-	-
Horiz. %	50.00%	44.79%	48.96%	68.75%	154.17%	104.17%	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