[WILLOW] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
01-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -10.89%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 22,108 28,705 28,088 26,182 22,256 28,210 0 -
PBT -4,312 1,906 2,012 1,824 2,084 2,683 0 -
Tax -232 -572 -484 -662 -780 -780 0 -
NP -4,544 1,334 1,528 1,162 1,304 1,903 0 -
-
NP to SH -4,544 1,334 1,528 1,162 1,304 1,903 0 -
-
Tax Rate - 30.01% 24.06% 36.29% 37.43% 29.07% - -
Total Cost 26,652 27,371 26,560 25,020 20,952 26,307 0 -
-
Net Worth 28,671 27,853 26,560 24,681 16,644 17,108 0 -
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 28,671 27,853 26,560 24,681 16,644 17,108 0 -
NOSH 246,956 230,000 224,705 215,185 181,111 186,568 0 -
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -20.55% 4.65% 5.44% 4.44% 5.86% 6.75% 0.00% -
ROE -15.85% 4.79% 5.75% 4.71% 7.83% 11.12% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 8.95 12.48 12.50 12.17 12.29 15.12 0.00 -
EPS -1.84 0.58 0.68 0.54 0.72 1.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1161 0.1211 0.1182 0.1147 0.0919 0.0917 0.00 -
Adjusted Per Share Value based on latest NOSH - 254,999
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 4.46 5.79 5.66 5.28 4.49 5.69 0.00 -
EPS -0.92 0.27 0.31 0.23 0.26 0.38 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0578 0.0562 0.0535 0.0498 0.0336 0.0345 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 - - - -
Price 0.16 0.17 0.19 0.28 0.00 0.00 0.00 -
P/RPS 1.79 1.36 1.52 2.30 0.00 0.00 0.00 -
P/EPS -8.70 29.31 27.94 51.85 0.00 0.00 0.00 -
EY -11.50 3.41 3.58 1.93 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.40 1.61 2.44 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 23/05/03 25/02/03 18/11/02 01/08/02 24/04/02 24/04/02 - -
Price 0.16 0.18 0.18 0.26 0.00 0.00 0.00 -
P/RPS 1.79 1.44 1.44 2.14 0.00 0.00 0.00 -
P/EPS -8.70 31.03 26.47 48.15 0.00 0.00 0.00 -
EY -11.50 3.22 3.78 2.08 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.49 1.52 2.27 0.00 0.00 0.00 -

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
Post a Comment