[WILLOW] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 132.49%
YoY- 391.27%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 36,359 25,927 17,343 8,740 33,562 24,583 15,591 75.58%
PBT 5,674 3,821 2,069 1,052 -1,458 -90 -1,014 -
Tax -1,333 -992 -555 -318 -801 -581 -202 250.61%
NP 4,341 2,829 1,514 734 -2,259 -671 -1,216 -
-
NP to SH 4,341 2,829 1,514 734 -2,259 -671 -1,216 -
-
Tax Rate 23.49% 25.96% 26.82% 30.23% - - - -
Total Cost 32,018 23,098 15,829 8,006 35,821 25,254 16,807 53.49%
-
Net Worth 33,611 31,540 30,428 29,653 29,640 28,803 27,719 13.67%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 33,611 31,540 30,428 29,653 29,640 28,803 27,719 13.67%
NOSH 248,057 248,157 248,196 244,666 248,241 248,518 248,163 -0.02%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.94% 10.91% 8.73% 8.40% -6.73% -2.73% -7.80% -
ROE 12.92% 8.97% 4.98% 2.48% -7.62% -2.33% -4.39% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 14.66 10.45 6.99 3.57 13.52 9.89 6.28 75.70%
EPS 1.75 1.14 0.61 0.30 -0.91 -0.27 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1355 0.1271 0.1226 0.1212 0.1194 0.1159 0.1117 13.70%
Adjusted Per Share Value based on latest NOSH - 244,666
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 7.33 5.23 3.50 1.76 6.77 4.96 3.14 75.70%
EPS 0.88 0.57 0.31 0.15 -0.46 -0.14 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0678 0.0636 0.0613 0.0598 0.0598 0.0581 0.0559 13.69%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.12 0.13 0.15 0.10 0.14 0.14 0.16 -
P/RPS 0.82 1.24 2.15 2.80 1.04 1.42 2.55 -52.96%
P/EPS 6.86 11.40 24.59 33.33 -15.38 -51.85 -32.65 -
EY 14.58 8.77 4.07 3.00 -6.50 -1.93 -3.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.02 1.22 0.83 1.17 1.21 1.43 -27.04%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 17/11/05 25/08/05 18/05/05 24/02/05 25/11/04 20/08/04 -
Price 0.14 0.12 0.14 0.09 0.12 0.14 0.14 -
P/RPS 0.96 1.15 2.00 2.52 0.89 1.42 2.23 -42.89%
P/EPS 8.00 10.53 22.95 30.00 -13.19 -51.85 -28.57 -
EY 12.50 9.50 4.36 3.33 -7.58 -1.93 -3.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.94 1.14 0.74 1.01 1.21 1.25 -12.07%

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