[WILLOW] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Announcement Date
24-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 28,088 26,182 22,256 28,210 0 0 0 -
PBT 2,012 1,824 2,084 2,683 0 0 0 -
Tax -484 -662 -780 -780 0 0 0 -
NP 1,528 1,162 1,304 1,903 0 0 0 -
-
NP to SH 1,528 1,162 1,304 1,903 0 0 0 -
-
Tax Rate 24.06% 36.29% 37.43% 29.07% - - - -
Total Cost 26,560 25,020 20,952 26,307 0 0 0 -
-
Net Worth 26,560 24,681 16,644 17,108 0 0 0 -
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 26,560 24,681 16,644 17,108 0 0 0 -
NOSH 224,705 215,185 181,111 186,568 0 0 0 -
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 5.44% 4.44% 5.86% 6.75% 0.00% 0.00% 0.00% -
ROE 5.75% 4.71% 7.83% 11.12% 0.00% 0.00% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 12.50 12.17 12.29 15.12 0.00 0.00 0.00 -
EPS 0.68 0.54 0.72 1.02 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1182 0.1147 0.0919 0.0917 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 185,813
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 5.66 5.28 4.49 5.69 0.00 0.00 0.00 -
EPS 0.31 0.23 0.26 0.38 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0535 0.0498 0.0336 0.0345 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 - - - - - -
Price 0.19 0.28 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.52 2.30 0.00 0.00 0.00 0.00 0.00 -
P/EPS 27.94 51.85 0.00 0.00 0.00 0.00 0.00 -
EY 3.58 1.93 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.44 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 18/11/02 01/08/02 24/04/02 24/04/02 - - - -
Price 0.18 0.26 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.44 2.14 0.00 0.00 0.00 0.00 0.00 -
P/EPS 26.47 48.15 0.00 0.00 0.00 0.00 0.00 -
EY 3.78 2.08 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 2.27 0.00 0.00 0.00 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