[WOODLAN] YoY TTM Result on 31-Mar-2004 [#1]

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
TTM Result
Revenue	48,335	53,804	59,456	70,094	56,461	65,185	81,474	-8.33%
YoY %	-10.16%	-9.51%	-15.18%	24.15%	-13.38%	-19.99%	-	-
Horiz. %	59.33%	66.04%	72.98%	86.03%	69.30%	80.01%	100.00%	-
PBT	-1,206	198	1,092	3,179	2,447	3,602	5,448	-
YoY %	-709.09%	-81.87%	-65.65%	29.91%	-32.07%	-33.88%	-	-
Horiz. %	-22.14%	3.63%	20.04%	58.35%	44.92%	66.12%	100.00%	-
Tax	-395	-211	-376	-1,035	-715	-1,301	-2,152	-24.60%
YoY %	-87.20%	43.88%	63.67%	-44.76%	45.04%	39.54%	-	-
Horiz. %	18.36%	9.80%	17.47%	48.09%	33.22%	60.46%	100.00%	-
NP	-1,601	-13	716	2,144	1,732	2,301	3,296	-
YoY %	-12,215.38%	-101.82%	-66.60%	23.79%	-24.73%	-30.19%	-	-
Horiz. %	-48.57%	-0.39%	21.72%	65.05%	52.55%	69.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,601	-13	716	2,144	1,732	2,301	3,296	-
YoY %	-12,215.38%	-101.82%	-66.60%	23.79%	-24.73%	-30.19%	-	-
Horiz. %	-48.57%	-0.39%	21.72%	65.05%	52.55%	69.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	106.57%	34.43%	32.56%	29.22%	36.12%	39.50%	-
YoY %	-	209.53%	5.74%	11.43%	-19.10%	-8.56%	-	-
Horiz. %	-	269.80%	87.16%	82.43%	73.97%	91.44%	100.00%	-
Total Cost	49,936	53,817	58,740	67,950	54,729	62,884	78,178	-7.19%
YoY %	-7.21%	-8.38%	-13.55%	24.16%	-12.97%	-19.56%	-	-
Horiz. %	63.87%	68.84%	75.14%	86.92%	70.01%	80.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	42,531	44,664	46,964	47,803	41,399	41,199	40,199	0.94%
YoY %	-4.78%	-4.90%	-1.76%	15.47%	0.49%	2.49%	-	-
Horiz. %	105.80%	111.11%	116.83%	118.92%	102.99%	102.49%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	720	1,457	1,469	1,327	719	717	1,439	-10.89%
YoY %	-50.58%	-0.82%	10.70%	84.56%	0.28%	-50.17%	-	-
Horiz. %	50.03%	101.25%	102.08%	92.22%	49.97%	49.83%	100.00%	-
Div Payout %	0.00%	0.00%	205.31%	61.91%	41.57%	31.19%	43.69%	-
YoY %	0.00%	0.00%	231.63%	48.93%	33.28%	-28.61%	-	-
Horiz. %	0.00%	0.00%	469.92%	141.70%	95.15%	71.39%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	42,531	44,664	46,964	47,803	41,399	41,199	40,199	0.94%
YoY %	-4.78%	-4.90%	-1.76%	15.47%	0.49%	2.49%	-	-
Horiz. %	105.80%	111.11%	116.83%	118.92%	102.99%	102.49%	100.00%	-
NOSH	40,540	39,929	40,606	39,836	20,000	19,999	20,000	12.49%
YoY %	1.53%	-1.67%	1.93%	99.18%	0.01%	-0.00%	-	-
Horiz. %	202.70%	199.65%	203.03%	199.18%	100.00%	100.00%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	-3.31%	-0.02%	1.20%	3.06%	3.07%	3.53%	4.05%	-
YoY %	-16,450.00%	-101.67%	-60.78%	-0.33%	-13.03%	-12.84%	-	-
Horiz. %	-81.73%	-0.49%	29.63%	75.56%	75.80%	87.16%	100.00%	-
ROE	-3.76%	-0.03%	1.52%	4.49%	4.18%	5.58%	8.20%	-
YoY %	-12,433.33%	-101.97%	-66.15%	7.42%	-25.09%	-31.95%	-	-
Horiz. %	-45.85%	-0.37%	18.54%	54.76%	50.98%	68.05%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	119.23	134.75	146.42	175.96	282.31	325.93	407.37	-18.50%
YoY %	-11.52%	-7.97%	-16.79%	-37.67%	-13.38%	-19.99%	-	-
Horiz. %	29.27%	33.08%	35.94%	43.19%	69.30%	80.01%	100.00%	-
EPS	-3.95	-0.03	1.76	5.38	8.66	11.51	16.48	-
YoY %	-13,066.67%	-101.70%	-67.29%	-37.88%	-24.76%	-30.16%	-	-
Horiz. %	-23.97%	-0.18%	10.68%	32.65%	52.55%	69.84%	100.00%	-
DPS	1.80	3.65	3.62	3.33	3.60	3.60	7.20	-20.62%
YoY %	-50.68%	0.83%	8.71%	-7.50%	0.00%	-50.00%	-	-
Horiz. %	25.00%	50.69%	50.28%	46.25%	50.00%	50.00%	100.00%	-
NAPS	1.0491	1.1186	1.1566	1.20	2.07	2.06	2.01	-10.26%
YoY %	-6.21%	-3.29%	-3.62%	-42.03%	0.49%	2.49%	-	-
Horiz. %	52.19%	55.65%	57.54%	59.70%	102.99%	102.49%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 39,836
RPS	120.83	134.50	148.63	175.23	141.15	162.95	203.67	-8.33%
YoY %	-10.16%	-9.51%	-15.18%	24.14%	-13.38%	-19.99%	-	-
Horiz. %	59.33%	66.04%	72.98%	86.04%	69.30%	80.01%	100.00%	-
EPS	-4.00	-0.03	1.79	5.36	4.33	5.75	8.24	-
YoY %	-13,233.33%	-101.68%	-66.60%	23.79%	-24.70%	-30.22%	-	-
Horiz. %	-48.54%	-0.36%	21.72%	65.05%	52.55%	69.78%	100.00%	-
DPS	1.80	3.64	3.67	3.32	1.80	1.79	3.60	-10.90%
YoY %	-50.55%	-0.82%	10.54%	84.44%	0.56%	-50.28%	-	-
Horiz. %	50.00%	101.11%	101.94%	92.22%	50.00%	49.72%	100.00%	-
NAPS	1.0632	1.1166	1.1741	1.195	1.0349	1.0299	1.0049	0.94%
YoY %	-4.78%	-4.90%	-1.75%	15.47%	0.49%	2.49%	-	-
Horiz. %	105.80%	111.12%	116.84%	118.92%	102.99%	102.49%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	-
Price	0.48	0.51	0.56	0.99	1.06	2.14	1.97	-
P/RPS	0.40	0.38	0.38	0.56	0.38	0.66	0.48	-2.99%
YoY %	5.26%	0.00%	-32.14%	47.37%	-42.42%	37.50%	-	-
Horiz. %	83.33%	79.17%	79.17%	116.67%	79.17%	137.50%	100.00%	-
P/EPS	-12.15	-1,566.45	31.76	18.39	12.24	18.60	11.95	-
YoY %	99.22%	-5,032.15%	72.70%	50.25%	-34.19%	55.65%	-	-
Horiz. %	-101.67%	-13,108.37%	265.77%	153.89%	102.43%	155.65%	100.00%	-
EY	-8.23	-0.06	3.15	5.44	8.17	5.38	8.37	-
YoY %	-13,616.67%	-101.90%	-42.10%	-33.41%	51.86%	-35.72%	-	-
Horiz. %	-98.33%	-0.72%	37.63%	64.99%	97.61%	64.28%	100.00%	-
DY	3.75	7.16	6.46	3.37	3.40	1.68	3.65	0.45%
YoY %	-47.63%	10.84%	91.69%	-0.88%	102.38%	-53.97%	-	-
Horiz. %	102.74%	196.16%	176.99%	92.33%	93.15%	46.03%	100.00%	-
P/NAPS	0.46	0.46	0.48	0.83	0.51	1.04	0.98	-11.83%
YoY %	0.00%	-4.17%	-42.17%	62.75%	-50.96%	6.12%	-	-
Horiz. %	46.94%	46.94%	48.98%	84.69%	52.04%	106.12%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	29/05/07	24/05/06	25/05/05	26/05/04	29/05/03	29/05/02	17/05/01	-
Price	0.49	0.49	0.51	0.88	1.00	2.24	2.09	-
P/RPS	0.41	0.36	0.35	0.50	0.35	0.69	0.51	-3.57%
YoY %	13.89%	2.86%	-30.00%	42.86%	-49.28%	35.29%	-	-
Horiz. %	80.39%	70.59%	68.63%	98.04%	68.63%	135.29%	100.00%	-
P/EPS	-12.41	-1,505.02	28.92	16.35	11.55	19.47	12.68	-
YoY %	99.18%	-5,304.08%	76.88%	41.56%	-40.68%	53.55%	-	-
Horiz. %	-97.87%	-11,869.24%	228.08%	128.94%	91.09%	153.55%	100.00%	-
EY	-8.06	-0.07	3.46	6.12	8.66	5.14	7.89	-
YoY %	-11,414.29%	-102.02%	-43.46%	-29.33%	68.48%	-34.85%	-	-
Horiz. %	-102.15%	-0.89%	43.85%	77.57%	109.76%	65.15%	100.00%	-
DY	3.67	7.45	7.10	3.79	3.60	1.61	3.44	1.08%
YoY %	-50.74%	4.93%	87.34%	5.28%	123.60%	-53.20%	-	-
Horiz. %	106.69%	216.57%	206.40%	110.17%	104.65%	46.80%	100.00%	-
P/NAPS	0.47	0.44	0.44	0.73	0.48	1.09	1.04	-12.39%
YoY %	6.82%	0.00%	-39.73%	52.08%	-55.96%	4.81%	-	-
Horiz. %	45.19%	42.31%	42.31%	70.19%	46.15%	104.81%	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