[WILLOW] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 56.98%
YoY- 77.82%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 43,492 33,096 34,960 28,380 22,108 22,256 14.33%
PBT 6,184 6,836 4,208 -540 -4,312 2,084 24.28%
Tax -1,016 -796 -1,272 -468 -232 -780 5.42%
NP 5,168 6,040 2,936 -1,008 -4,544 1,304 31.68%
-
NP to SH 5,168 6,040 2,936 -1,008 -4,544 1,304 31.68%
-
Tax Rate 16.43% 11.64% 30.23% - - 37.43% -
Total Cost 38,324 27,056 32,024 29,388 26,652 20,952 12.82%
-
Net Worth 43,431 35,076 29,653 29,307 28,671 16,644 21.13%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 43,431 35,076 29,653 29,307 28,671 16,644 21.13%
NOSH 248,461 247,540 244,666 251,999 246,956 181,111 6.52%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 11.88% 18.25% 8.40% -3.55% -20.55% 5.86% -
ROE 11.90% 17.22% 9.90% -3.44% -15.85% 7.83% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 17.50 13.37 14.29 11.26 8.95 12.29 7.31%
EPS 2.08 2.44 1.20 -0.40 -1.84 0.72 23.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1748 0.1417 0.1212 0.1163 0.1161 0.0919 13.71%
Adjusted Per Share Value based on latest NOSH - 251,999
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 8.77 6.67 7.05 5.72 4.46 4.49 14.31%
EPS 1.04 1.22 0.59 -0.20 -0.92 0.26 31.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0876 0.0707 0.0598 0.0591 0.0578 0.0336 21.11%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 0.25 0.16 0.10 0.23 0.16 0.00 -
P/RPS 1.43 1.20 0.70 2.04 1.79 0.00 -
P/EPS 12.02 6.56 8.33 -57.50 -8.70 0.00 -
EY 8.32 15.25 12.00 -1.74 -11.50 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.13 0.83 1.98 1.38 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 22/05/07 24/05/06 18/05/05 27/05/04 23/05/03 24/04/02 -
Price 0.27 0.14 0.09 0.18 0.16 0.00 -
P/RPS 1.54 1.05 0.63 1.60 1.79 0.00 -
P/EPS 12.98 5.74 7.50 -45.00 -8.70 0.00 -
EY 7.70 17.43 13.33 -2.22 -11.50 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.99 0.74 1.55 1.38 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