[WILLOW] QoQ TTM 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- 43.67%
YoY- 12.82%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM 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 34,906 35,314 35,207 33,562 33,952 31,621 9.72%
PBT 5,673 2,453 1,626 -270 -1,457 -340 -1,428 -
Tax -1,333 -1,212 -1,154 -1,002 -801 -779 -632 64.24%
NP 4,340 1,241 472 -1,272 -2,258 -1,119 -2,060 -
-
NP to SH 4,340 1,241 472 -1,272 -2,258 -1,119 -2,060 -
-
Tax Rate 23.50% 49.41% 70.97% - - - - -
Total Cost 32,019 33,665 34,842 36,479 35,820 35,071 33,681 -3.30%
-
Net Worth 33,586 31,511 30,847 29,653 29,607 28,711 27,609 13.91%
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 33,586 31,511 30,847 29,653 29,607 28,711 27,609 13.91%
NOSH 247,868 247,924 251,612 244,666 247,968 247,727 247,179 0.18%
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% 3.56% 1.34% -3.61% -6.73% -3.30% -6.51% -
ROE 12.92% 3.94% 1.53% -4.29% -7.63% -3.90% -7.46% -
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 14.67 14.08 14.04 14.39 13.53 13.71 12.79 9.54%
EPS 1.75 0.50 0.19 -0.52 -0.91 -0.45 -0.83 -
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 7.04 7.12 7.10 6.77 6.85 6.38 9.66%
EPS 0.88 0.25 0.10 -0.26 -0.46 -0.23 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0677 0.0635 0.0622 0.0598 0.0597 0.0579 0.0557 13.85%
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 0.92 1.07 0.69 1.03 1.02 1.25 -24.44%
P/EPS 6.85 25.97 79.96 -19.23 -15.37 -30.99 -19.20 -
EY 14.59 3.85 1.25 -5.20 -6.50 -3.23 -5.21 -
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 0.95 0.85 1.00 0.63 0.89 1.02 1.09 -8.73%
P/EPS 8.00 23.97 74.63 -17.31 -13.18 -30.99 -16.80 -
EY 12.51 4.17 1.34 -5.78 -7.59 -3.23 -5.95 -
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