[WILLOW] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -65.22%
YoY- 105.72%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 39,445 27,057 16,253 8,274 36,359 25,927 17,343 72.68%
PBT 9,490 6,456 3,696 1,709 5,674 3,821 2,069 175.29%
Tax -1,435 -892 -502 -199 -1,333 -992 -555 88.05%
NP 8,055 5,564 3,194 1,510 4,341 2,829 1,514 203.83%
-
NP to SH 8,055 5,564 3,194 1,510 4,341 2,829 1,514 203.83%
-
Tax Rate 15.12% 13.82% 13.58% 11.64% 23.49% 25.96% 26.82% -
Total Cost 31,390 21,493 13,059 6,764 32,018 23,098 15,829 57.64%
-
Net Worth 41,786 39,345 36,990 35,076 33,611 31,540 30,428 23.47%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 2,478 - - - - - - -
Div Payout % 30.77% - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 41,786 39,345 36,990 35,076 33,611 31,540 30,428 23.47%
NOSH 247,846 248,392 247,596 247,540 248,057 248,157 248,196 -0.09%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 20.42% 20.56% 19.65% 18.25% 11.94% 10.91% 8.73% -
ROE 19.28% 14.14% 8.63% 4.30% 12.92% 8.97% 4.98% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 15.92 10.89 6.56 3.34 14.66 10.45 6.99 72.84%
EPS 3.25 2.24 1.29 0.61 1.75 1.14 0.61 204.12%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1686 0.1584 0.1494 0.1417 0.1355 0.1271 0.1226 23.59%
Adjusted Per Share Value based on latest NOSH - 247,540
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 7.95 5.46 3.28 1.67 7.33 5.23 3.50 72.53%
EPS 1.62 1.12 0.64 0.30 0.88 0.57 0.31 200.23%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0842 0.0793 0.0746 0.0707 0.0678 0.0636 0.0613 23.49%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.20 0.15 0.17 0.16 0.12 0.13 0.15 -
P/RPS 1.26 1.38 2.59 4.79 0.82 1.24 2.15 -29.90%
P/EPS 6.15 6.70 13.18 26.23 6.86 11.40 24.59 -60.20%
EY 16.25 14.93 7.59 3.81 14.58 8.77 4.07 151.04%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.95 1.14 1.13 0.89 1.02 1.22 -1.64%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 21/11/06 22/08/06 24/05/06 27/02/06 17/11/05 25/08/05 -
Price 0.25 0.20 0.16 0.14 0.14 0.12 0.14 -
P/RPS 1.57 1.84 2.44 4.19 0.96 1.15 2.00 -14.86%
P/EPS 7.69 8.93 12.40 22.95 8.00 10.53 22.95 -51.66%
EY 13.00 11.20 8.06 4.36 12.50 9.50 4.36 106.74%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.26 1.07 0.99 1.03 0.94 1.14 18.95%

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