[WILLOW] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 106.27%
YoY- 224.51%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 8,274 36,359 25,927 17,343 8,740 33,562 24,583 -51.64%
PBT 1,709 5,674 3,821 2,069 1,052 -1,458 -90 -
Tax -199 -1,333 -992 -555 -318 -801 -581 -51.07%
NP 1,510 4,341 2,829 1,514 734 -2,259 -671 -
-
NP to SH 1,510 4,341 2,829 1,514 734 -2,259 -671 -
-
Tax Rate 11.64% 23.49% 25.96% 26.82% 30.23% - - -
Total Cost 6,764 32,018 23,098 15,829 8,006 35,821 25,254 -58.48%
-
Net Worth 35,076 33,611 31,540 30,428 29,653 29,640 28,803 14.05%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 35,076 33,611 31,540 30,428 29,653 29,640 28,803 14.05%
NOSH 247,540 248,057 248,157 248,196 244,666 248,241 248,518 -0.26%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 18.25% 11.94% 10.91% 8.73% 8.40% -6.73% -2.73% -
ROE 4.30% 12.92% 8.97% 4.98% 2.48% -7.62% -2.33% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.34 14.66 10.45 6.99 3.57 13.52 9.89 -51.53%
EPS 0.61 1.75 1.14 0.61 0.30 -0.91 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1417 0.1355 0.1271 0.1226 0.1212 0.1194 0.1159 14.35%
Adjusted Per Share Value based on latest NOSH - 251,612
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.67 7.33 5.23 3.50 1.76 6.77 4.96 -51.63%
EPS 0.30 0.88 0.57 0.31 0.15 -0.46 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0707 0.0678 0.0636 0.0613 0.0598 0.0598 0.0581 13.99%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.16 0.12 0.13 0.15 0.10 0.14 0.14 -
P/RPS 4.79 0.82 1.24 2.15 2.80 1.04 1.42 125.08%
P/EPS 26.23 6.86 11.40 24.59 33.33 -15.38 -51.85 -
EY 3.81 14.58 8.77 4.07 3.00 -6.50 -1.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.89 1.02 1.22 0.83 1.17 1.21 -4.46%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 27/02/06 17/11/05 25/08/05 18/05/05 24/02/05 25/11/04 -
Price 0.14 0.14 0.12 0.14 0.09 0.12 0.14 -
P/RPS 4.19 0.96 1.15 2.00 2.52 0.89 1.42 105.85%
P/EPS 22.95 8.00 10.53 22.95 30.00 -13.19 -51.85 -
EY 4.36 12.50 9.50 4.36 3.33 -7.58 -1.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.03 0.94 1.14 0.74 1.01 1.21 -12.53%

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