[WILLOW] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -13.13%
YoY- -338.3%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 12,389 10,432 8,979 9,369 7,639 7,065 11.88%
PBT 3,033 1,853 -1,367 -250 397 858 28.71%
Tax -542 -341 -220 -198 -209 -59 55.78%
NP 2,491 1,512 -1,587 -448 188 799 25.51%
-
NP to SH 2,491 1,512 -1,587 -448 188 799 25.51%
-
Tax Rate 17.87% 18.40% - - 52.64% 6.88% -
Total Cost 9,898 8,920 10,566 9,817 7,451 6,266 9.56%
-
Net Worth 41,998 33,586 29,607 28,885 28,458 17,039 19.76%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 2,491 - - - - - -
Div Payout % 100.00% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 41,998 33,586 29,607 28,885 28,458 17,039 19.76%
NOSH 249,100 247,868 247,968 249,444 235,000 185,813 6.03%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 20.11% 14.49% -17.67% -4.78% 2.46% 11.31% -
ROE 5.93% 4.50% -5.36% -1.55% 0.66% 4.69% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 4.97 4.21 3.62 3.76 3.25 3.80 5.51%
EPS 1.00 0.61 -0.64 -0.18 0.08 0.43 18.37%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1686 0.1355 0.1194 0.1158 0.1211 0.0917 12.94%
Adjusted Per Share Value based on latest NOSH - 249,444
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 2.50 2.10 1.81 1.89 1.54 1.42 11.97%
EPS 0.50 0.30 -0.32 -0.09 0.04 0.16 25.57%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0847 0.0677 0.0597 0.0582 0.0574 0.0344 19.73%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.20 0.12 0.14 0.29 0.17 0.00 -
P/RPS 4.02 2.85 3.87 7.72 5.23 0.00 -
P/EPS 20.00 19.67 -21.88 -161.47 212.50 0.00 -
EY 5.00 5.08 -4.57 -0.62 0.47 0.00 -
DY 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.89 1.17 2.50 1.40 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 14/02/07 27/02/06 24/02/05 26/02/04 25/02/03 24/04/02 -
Price 0.25 0.14 0.12 0.28 0.18 0.00 -
P/RPS 5.03 3.33 3.31 7.45 5.54 0.00 -
P/EPS 25.00 22.95 -18.75 -155.90 225.00 0.00 -
EY 4.00 4.36 -5.33 -0.64 0.44 0.00 -
DY 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.03 1.01 2.42 1.49 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