[WILLOW] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 34.02%
YoY- -358.0%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 32,506 34,686 31,182 25,370 26,182 5.55%
PBT 7,392 4,138 -2,028 -2,714 1,824 41.85%
Tax -1,004 -1,110 -404 -284 -662 10.96%
NP 6,388 3,028 -2,432 -2,998 1,162 53.07%
-
NP to SH 6,388 3,028 -2,432 -2,998 1,162 53.07%
-
Tax Rate 13.58% 26.82% - - 36.29% -
Total Cost 26,118 31,658 33,614 28,368 25,020 1.07%
-
Net Worth 36,990 30,428 27,719 28,407 24,681 10.63%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 36,990 30,428 27,719 28,407 24,681 10.63%
NOSH 247,596 248,196 248,163 245,737 215,185 3.56%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 19.65% 8.73% -7.80% -11.82% 4.44% -
ROE 17.27% 9.95% -8.77% -10.55% 4.71% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 13.13 13.98 12.57 10.32 12.17 1.91%
EPS 2.58 1.22 -0.98 -1.22 0.54 47.80%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1494 0.1226 0.1117 0.1156 0.1147 6.82%
Adjusted Per Share Value based on latest NOSH - 241,999
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 6.55 6.99 6.29 5.11 5.28 5.53%
EPS 1.29 0.61 -0.49 -0.60 0.23 53.84%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0746 0.0613 0.0559 0.0573 0.0498 10.62%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.17 0.15 0.16 0.23 0.28 -
P/RPS 1.29 1.07 1.27 2.23 2.30 -13.45%
P/EPS 6.59 12.30 -16.33 -18.85 51.85 -40.27%
EY 15.18 8.13 -6.13 -5.30 1.93 67.40%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.22 1.43 1.99 2.44 -17.31%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 22/08/06 25/08/05 20/08/04 20/08/03 01/08/02 -
Price 0.16 0.14 0.14 0.32 0.26 -
P/RPS 1.22 1.00 1.11 3.10 2.14 -13.09%
P/EPS 6.20 11.48 -14.29 -26.23 48.15 -40.07%
EY 16.13 8.71 -7.00 -3.81 2.08 66.81%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.14 1.25 2.77 2.27 -17.13%

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