[WILLOW] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
24-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 28,131 20,156 12,629 7,065 0 -
PBT 2,367 1,770 1,379 858 0 -
Tax -422 -390 -254 -59 0 -
NP 1,945 1,380 1,125 799 0 -
-
NP to SH 1,945 1,380 1,125 799 0 -
-
Tax Rate 17.83% 22.03% 18.42% 6.88% - -
Total Cost 26,186 18,776 11,504 6,266 0 -
-
Net Worth 29,036 29,248 16,644 17,039 0 -
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 29,036 29,248 16,644 17,039 0 -
NOSH 245,652 254,999 181,111 185,813 0 -
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 6.91% 6.85% 8.91% 11.31% 0.00% -
ROE 6.70% 4.72% 6.76% 4.69% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 11.45 7.90 6.97 3.80 0.00 -
EPS 0.79 0.54 0.62 0.43 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1182 0.1147 0.0919 0.0917 0.00 -
Adjusted Per Share Value based on latest NOSH - 185,813
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 5.67 4.06 2.55 1.42 0.00 -
EPS 0.39 0.28 0.23 0.16 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0585 0.059 0.0336 0.0344 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/09/02 28/06/02 - - - -
Price 0.19 0.28 0.00 0.00 0.00 -
P/RPS 1.66 3.54 0.00 0.00 0.00 -
P/EPS 24.00 51.74 0.00 0.00 0.00 -
EY 4.17 1.93 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.44 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 18/11/02 - - - - -
Price 0.18 0.00 0.00 0.00 0.00 -
P/RPS 1.57 0.00 0.00 0.00 0.00 -
P/EPS 22.73 0.00 0.00 0.00 0.00 -
EY 4.40 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.00 0.00 0.00 0.00 -

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