[WILLOW] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 86.86%
YoY- 521.61%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 16,253 8,274 36,359 25,927 17,343 8,740 33,562 -38.41%
PBT 3,696 1,709 5,674 3,821 2,069 1,052 -1,458 -
Tax -502 -199 -1,333 -992 -555 -318 -801 -26.82%
NP 3,194 1,510 4,341 2,829 1,514 734 -2,259 -
-
NP to SH 3,194 1,510 4,341 2,829 1,514 734 -2,259 -
-
Tax Rate 13.58% 11.64% 23.49% 25.96% 26.82% 30.23% - -
Total Cost 13,059 6,764 32,018 23,098 15,829 8,006 35,821 -49.06%
-
Net Worth 36,990 35,076 33,611 31,540 30,428 29,653 29,640 15.96%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 36,990 35,076 33,611 31,540 30,428 29,653 29,640 15.96%
NOSH 247,596 247,540 248,057 248,157 248,196 244,666 248,241 -0.17%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 19.65% 18.25% 11.94% 10.91% 8.73% 8.40% -6.73% -
ROE 8.63% 4.30% 12.92% 8.97% 4.98% 2.48% -7.62% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 6.56 3.34 14.66 10.45 6.99 3.57 13.52 -38.33%
EPS 1.29 0.61 1.75 1.14 0.61 0.30 -0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1494 0.1417 0.1355 0.1271 0.1226 0.1212 0.1194 16.16%
Adjusted Per Share Value based on latest NOSH - 247,924
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.28 1.67 7.33 5.23 3.50 1.76 6.77 -38.39%
EPS 0.64 0.30 0.88 0.57 0.31 0.15 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0746 0.0707 0.0678 0.0636 0.0613 0.0598 0.0598 15.93%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.17 0.16 0.12 0.13 0.15 0.10 0.14 -
P/RPS 2.59 4.79 0.82 1.24 2.15 2.80 1.04 84.03%
P/EPS 13.18 26.23 6.86 11.40 24.59 33.33 -15.38 -
EY 7.59 3.81 14.58 8.77 4.07 3.00 -6.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.13 0.89 1.02 1.22 0.83 1.17 -1.72%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 24/05/06 27/02/06 17/11/05 25/08/05 18/05/05 24/02/05 -
Price 0.16 0.14 0.14 0.12 0.14 0.09 0.12 -
P/RPS 2.44 4.19 0.96 1.15 2.00 2.52 0.89 96.24%
P/EPS 12.40 22.95 8.00 10.53 22.95 30.00 -13.19 -
EY 8.06 4.36 12.50 9.50 4.36 3.33 -7.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.99 1.03 0.94 1.14 0.74 1.01 3.93%

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