[WILLOW] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -236.66%
YoY- 3.59%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 25,927 17,343 8,740 33,562 24,583 15,591 7,095 137.05%
PBT 3,821 2,069 1,052 -1,458 -90 -1,014 -135 -
Tax -992 -555 -318 -801 -581 -202 -117 315.25%
NP 2,829 1,514 734 -2,259 -671 -1,216 -252 -
-
NP to SH 2,829 1,514 734 -2,259 -671 -1,216 -252 -
-
Tax Rate 25.96% 26.82% 30.23% - - - - -
Total Cost 23,098 15,829 8,006 35,821 25,254 16,807 7,347 114.45%
-
Net Worth 31,540 30,428 29,653 29,640 28,803 27,719 29,307 5.01%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 31,540 30,428 29,653 29,640 28,803 27,719 29,307 5.01%
NOSH 248,157 248,196 244,666 248,241 248,518 248,163 251,999 -1.01%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 10.91% 8.73% 8.40% -6.73% -2.73% -7.80% -3.55% -
ROE 8.97% 4.98% 2.48% -7.62% -2.33% -4.39% -0.86% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 10.45 6.99 3.57 13.52 9.89 6.28 2.82 139.27%
EPS 1.14 0.61 0.30 -0.91 -0.27 -0.49 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1271 0.1226 0.1212 0.1194 0.1159 0.1117 0.1163 6.09%
Adjusted Per Share Value based on latest NOSH - 247,968
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.23 3.50 1.76 6.77 4.96 3.14 1.43 137.19%
EPS 0.57 0.31 0.15 -0.46 -0.14 -0.25 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0636 0.0613 0.0598 0.0598 0.0581 0.0559 0.0591 5.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.13 0.15 0.10 0.14 0.14 0.16 0.23 -
P/RPS 1.24 2.15 2.80 1.04 1.42 2.55 8.17 -71.51%
P/EPS 11.40 24.59 33.33 -15.38 -51.85 -32.65 -230.00 -
EY 8.77 4.07 3.00 -6.50 -1.93 -3.06 -0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.22 0.83 1.17 1.21 1.43 1.98 -35.71%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 17/11/05 25/08/05 18/05/05 24/02/05 25/11/04 20/08/04 27/05/04 -
Price 0.12 0.14 0.09 0.12 0.14 0.14 0.18 -
P/RPS 1.15 2.00 2.52 0.89 1.42 2.23 6.39 -68.09%
P/EPS 10.53 22.95 30.00 -13.19 -51.85 -28.57 -180.00 -
EY 9.50 4.36 3.33 -7.58 -1.93 -3.50 -0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.14 0.74 1.01 1.21 1.25 1.55 -28.33%

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