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

Announcement Date
18-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 31.5%
YoY--%
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 25,370 22,108 28,705 28,088 26,182 22,256 28,210 -6.84%
PBT -2,714 -4,312 1,906 2,012 1,824 2,084 2,683 -
Tax -284 -232 -572 -484 -662 -780 -780 -49.10%
NP -2,998 -4,544 1,334 1,528 1,162 1,304 1,903 -
-
NP to SH -2,998 -4,544 1,334 1,528 1,162 1,304 1,903 -
-
Tax Rate - - 30.01% 24.06% 36.29% 37.43% 29.07% -
Total Cost 28,368 26,652 27,371 26,560 25,020 20,952 26,307 5.17%
-
Net Worth 28,407 28,671 27,853 26,560 24,681 16,644 17,108 40.35%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 28,407 28,671 27,853 26,560 24,681 16,644 17,108 40.35%
NOSH 245,737 246,956 230,000 224,705 215,185 181,111 186,568 20.21%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -11.82% -20.55% 4.65% 5.44% 4.44% 5.86% 6.75% -
ROE -10.55% -15.85% 4.79% 5.75% 4.71% 7.83% 11.12% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 10.32 8.95 12.48 12.50 12.17 12.29 15.12 -22.53%
EPS -1.22 -1.84 0.58 0.68 0.54 0.72 1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1156 0.1161 0.1211 0.1182 0.1147 0.0919 0.0917 16.74%
Adjusted Per Share Value based on latest NOSH - 245,652
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 5.11 4.46 5.79 5.66 5.28 4.49 5.69 -6.93%
EPS -0.60 -0.92 0.27 0.31 0.23 0.26 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0573 0.0578 0.0562 0.0535 0.0498 0.0336 0.0345 40.37%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 - - -
Price 0.23 0.16 0.17 0.19 0.28 0.00 0.00 -
P/RPS 2.23 1.79 1.36 1.52 2.30 0.00 0.00 -
P/EPS -18.85 -8.70 29.31 27.94 51.85 0.00 0.00 -
EY -5.30 -11.50 3.41 3.58 1.93 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.38 1.40 1.61 2.44 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 20/08/03 23/05/03 25/02/03 18/11/02 01/08/02 24/04/02 24/04/02 -
Price 0.32 0.16 0.18 0.18 0.26 0.00 0.00 -
P/RPS 3.10 1.79 1.44 1.44 2.14 0.00 0.00 -
P/EPS -26.23 -8.70 31.03 26.47 48.15 0.00 0.00 -
EY -3.81 -11.50 3.22 3.78 2.08 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 1.38 1.49 1.52 2.27 0.00 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