[WILLOW] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 15.77%
YoY- -265.27%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 36,076 34,569 32,777 25,794 28,088 6.45%
PBT 8,608 5,094 -120 -2,026 2,012 43.78%
Tax -1,189 -1,322 -774 -498 -484 25.17%
NP 7,418 3,772 -894 -2,525 1,528 48.39%
-
NP to SH 7,418 3,772 -894 -2,525 1,528 48.39%
-
Tax Rate 13.81% 25.95% - - 24.06% -
Total Cost 28,657 30,797 33,671 28,319 26,560 1.91%
-
Net Worth 39,345 31,540 28,803 28,908 26,560 10.31%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 39,345 31,540 28,803 28,908 26,560 10.31%
NOSH 248,392 248,157 248,518 249,210 224,705 2.53%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 20.56% 10.91% -2.73% -9.79% 5.44% -
ROE 18.86% 11.96% -3.11% -8.74% 5.75% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 14.52 13.93 13.19 10.35 12.50 3.81%
EPS 2.99 1.52 -0.36 -1.01 0.68 44.77%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1584 0.1271 0.1159 0.116 0.1182 7.58%
Adjusted Per Share Value based on latest NOSH - 247,500
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 7.27 6.97 6.61 5.20 5.66 6.45%
EPS 1.50 0.76 -0.18 -0.51 0.31 48.27%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0793 0.0636 0.0581 0.0583 0.0535 10.33%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.15 0.13 0.14 0.32 0.19 -
P/RPS 1.03 0.93 1.06 3.09 1.52 -9.26%
P/EPS 5.02 8.55 -38.89 -31.58 27.94 -34.87%
EY 19.91 11.69 -2.57 -3.17 3.58 53.52%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.02 1.21 2.76 1.61 -12.34%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 21/11/06 17/11/05 25/11/04 20/11/03 18/11/02 -
Price 0.20 0.12 0.14 0.27 0.18 -
P/RPS 1.38 0.86 1.06 2.61 1.44 -1.05%
P/EPS 6.70 7.89 -38.89 -26.64 26.47 -29.05%
EY 14.93 12.67 -2.57 -3.75 3.78 40.94%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.94 1.21 2.33 1.52 -4.57%

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