[WILLOW] YoY TTM 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- 37.73%
YoY- -1039.84%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 42,045 35,893 35,207 30,283 28,668 12,629 27.17%
PBT 9,327 6,330 -270 -828 307 1,379 46.53%
Tax -1,489 -1,214 -1,002 -631 -435 -254 42.40%
NP 7,838 5,116 -1,272 -1,459 -128 1,125 47.40%
-
NP to SH 7,838 5,116 -1,272 -1,459 -128 1,125 47.40%
-
Tax Rate 15.96% 19.18% - - 141.69% 18.42% -
Total Cost 34,207 30,777 36,479 31,742 28,796 11,504 24.33%
-
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 2,491 - - - - - -
Div Payout % 31.78% - - - - - -
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 18.64% 14.25% -3.61% -4.82% -0.45% 8.91% -
ROE 18.05% 14.59% -4.29% -4.98% -0.45% 6.76% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 16.92 14.50 14.39 12.02 11.61 6.97 19.39%
EPS 3.15 2.07 -0.52 -0.58 -0.05 0.62 38.39%
DPS 1.00 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 8.48 7.24 7.10 6.11 5.78 2.55 27.14%
EPS 1.58 1.03 -0.26 -0.29 -0.03 0.23 46.99%
DPS 0.50 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 1.48 1.10 0.69 1.91 1.38 0.00 -
P/EPS 7.92 7.74 -19.23 -39.73 -308.70 0.00 -
EY 12.62 12.92 -5.20 -2.52 -0.32 0.00 -
DY 4.00 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 - -
Price 0.27 0.14 0.09 0.18 0.16 0.00 -
P/RPS 1.60 0.97 0.63 1.50 1.38 0.00 -
P/EPS 8.56 6.77 -17.31 -31.09 -308.70 0.00 -
EY 11.68 14.76 -5.78 -3.22 -0.32 0.00 -
DY 3.70 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