[WILLOW] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -282.54%
YoY- -165.56%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 8,740 8,979 8,992 8,496 7,095 9,369 6,661 19.83%
PBT 1,052 -1,367 924 -879 -135 -250 -164 -
Tax -318 -220 -379 -85 -117 -198 -232 23.36%
NP 734 -1,587 545 -964 -252 -448 -396 -
-
NP to SH 734 -1,587 545 -964 -252 -448 -396 -
-
Tax Rate 30.23% - 41.02% - - - - -
Total Cost 8,006 10,566 8,447 9,460 7,347 9,817 7,057 8.76%
-
Net Worth 29,653 29,607 28,711 27,609 29,307 28,885 28,709 2.17%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 29,653 29,607 28,711 27,609 29,307 28,885 28,709 2.17%
NOSH 244,666 247,968 247,727 247,179 251,999 249,444 247,500 -0.76%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 8.40% -17.67% 6.06% -11.35% -3.55% -4.78% -5.95% -
ROE 2.48% -5.36% 1.90% -3.49% -0.86% -1.55% -1.38% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 3.57 3.62 3.63 3.44 2.82 3.76 2.69 20.74%
EPS 0.30 -0.64 0.22 -0.39 -0.10 -0.18 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1212 0.1194 0.1159 0.1117 0.1163 0.1158 0.116 2.96%
Adjusted Per Share Value based on latest NOSH - 247,179
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1.76 1.81 1.81 1.71 1.43 1.89 1.34 19.91%
EPS 0.15 -0.32 0.11 -0.19 -0.05 -0.09 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0598 0.0597 0.0579 0.0557 0.0591 0.0582 0.0579 2.17%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.10 0.14 0.14 0.16 0.23 0.29 0.32 -
P/RPS 2.80 3.87 3.86 4.65 8.17 7.72 11.89 -61.83%
P/EPS 33.33 -21.88 63.64 -41.03 -230.00 -161.47 -200.00 -
EY 3.00 -4.57 1.57 -2.44 -0.43 -0.62 -0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.17 1.21 1.43 1.98 2.50 2.76 -55.08%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 18/05/05 24/02/05 25/11/04 20/08/04 27/05/04 26/02/04 20/11/03 -
Price 0.09 0.12 0.14 0.14 0.18 0.28 0.27 -
P/RPS 2.52 3.31 3.86 4.07 6.39 7.45 10.03 -60.14%
P/EPS 30.00 -18.75 63.64 -35.90 -180.00 -155.90 -168.75 -
EY 3.33 -5.33 1.57 -2.79 -0.56 -0.64 -0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.01 1.21 1.25 1.55 2.42 2.33 -53.41%

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