[WILLOW] YoY Quarter Result on 30-Sep-2002 [#3]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
18-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 121.57%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 8,584 8,992 6,661 7,975 2.48%
PBT 1,751 924 -164 597 43.09%
Tax -437 -379 -232 -32 138.83%
NP 1,314 545 -396 565 32.45%
-
NP to SH 1,314 545 -396 565 32.45%
-
Tax Rate 24.96% 41.02% - 5.36% -
Total Cost 7,270 8,447 7,057 7,410 -0.63%
-
Net Worth 31,511 28,711 28,709 29,036 2.76%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 31,511 28,711 28,709 29,036 2.76%
NOSH 247,924 247,727 247,500 245,652 0.30%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 15.31% 6.06% -5.95% 7.08% -
ROE 4.17% 1.90% -1.38% 1.95% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 3.46 3.63 2.69 3.25 2.10%
EPS 0.53 0.22 -0.16 0.23 32.05%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.1271 0.1159 0.116 0.1182 2.44%
Adjusted Per Share Value based on latest NOSH - 245,652
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 1.73 1.81 1.34 1.61 2.42%
EPS 0.26 0.11 -0.08 0.11 33.17%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0635 0.0579 0.0579 0.0585 2.76%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.13 0.14 0.32 0.19 -
P/RPS 3.75 3.86 11.89 5.85 -13.76%
P/EPS 24.53 63.64 -200.00 82.61 -33.26%
EY 4.08 1.57 -0.50 1.21 49.89%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.21 2.76 1.61 -14.10%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 17/11/05 25/11/04 20/11/03 18/11/02 -
Price 0.12 0.14 0.27 0.18 -
P/RPS 3.47 3.86 10.03 5.54 -14.42%
P/EPS 22.64 63.64 -168.75 78.26 -33.83%
EY 4.42 1.57 -0.59 1.28 51.09%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.21 2.33 1.52 -14.78%

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