[WILLOW] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 34.02%
YoY- -358.0%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 28,380 28,716 25,794 25,370 22,108 28,705 28,088 0.69%
PBT -540 -1,771 -2,026 -2,714 -4,312 1,906 2,012 -
Tax -468 -572 -498 -284 -232 -572 -484 -2.21%
NP -1,008 -2,343 -2,525 -2,998 -4,544 1,334 1,528 -
-
NP to SH -1,008 -2,343 -2,525 -2,998 -4,544 1,334 1,528 -
-
Tax Rate - - - - - 30.01% 24.06% -
Total Cost 29,388 31,059 28,319 28,368 26,652 27,371 26,560 6.97%
-
Net Worth 29,307 28,863 28,908 28,407 28,671 27,853 26,560 6.77%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 29,307 28,863 28,908 28,407 28,671 27,853 26,560 6.77%
NOSH 251,999 249,255 249,210 245,737 246,956 230,000 224,705 7.93%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -3.55% -8.16% -9.79% -11.82% -20.55% 4.65% 5.44% -
ROE -3.44% -8.12% -8.74% -10.55% -15.85% 4.79% 5.75% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 11.26 11.52 10.35 10.32 8.95 12.48 12.50 -6.72%
EPS -0.40 -0.94 -1.01 -1.22 -1.84 0.58 0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1163 0.1158 0.116 0.1156 0.1161 0.1211 0.1182 -1.07%
Adjusted Per Share Value based on latest NOSH - 241,999
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 5.72 5.79 5.20 5.11 4.46 5.79 5.66 0.70%
EPS -0.20 -0.47 -0.51 -0.60 -0.92 0.27 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0591 0.0582 0.0583 0.0573 0.0578 0.0562 0.0535 6.85%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.23 0.29 0.32 0.23 0.16 0.17 0.19 -
P/RPS 2.04 2.52 3.09 2.23 1.79 1.36 1.52 21.65%
P/EPS -57.50 -30.85 -31.58 -18.85 -8.70 29.31 27.94 -
EY -1.74 -3.24 -3.17 -5.30 -11.50 3.41 3.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.50 2.76 1.99 1.38 1.40 1.61 14.77%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 20/11/03 20/08/03 23/05/03 25/02/03 18/11/02 -
Price 0.18 0.28 0.27 0.32 0.16 0.18 0.18 -
P/RPS 1.60 2.43 2.61 3.10 1.79 1.44 1.44 7.26%
P/EPS -45.00 -29.79 -26.64 -26.23 -8.70 31.03 26.47 -
EY -2.22 -3.36 -3.75 -3.81 -11.50 3.22 3.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 2.42 2.33 2.77 1.38 1.49 1.52 1.31%

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