[WILLOW] QoQ Annualized 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- 7.22%
YoY- -275.64%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 32,777 31,182 28,380 28,716 25,794 25,370 22,108 29.92%
PBT -120 -2,028 -540 -1,771 -2,026 -2,714 -4,312 -90.75%
Tax -774 -404 -468 -572 -498 -284 -232 122.78%
NP -894 -2,432 -1,008 -2,343 -2,525 -2,998 -4,544 -66.07%
-
NP to SH -894 -2,432 -1,008 -2,343 -2,525 -2,998 -4,544 -66.07%
-
Tax Rate - - - - - - - -
Total Cost 33,671 33,614 29,388 31,059 28,319 28,368 26,652 16.81%
-
Net Worth 28,803 27,719 29,307 28,863 28,908 28,407 28,671 0.30%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 28,803 27,719 29,307 28,863 28,908 28,407 28,671 0.30%
NOSH 248,518 248,163 251,999 249,255 249,210 245,737 246,956 0.42%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -2.73% -7.80% -3.55% -8.16% -9.79% -11.82% -20.55% -
ROE -3.11% -8.77% -3.44% -8.12% -8.74% -10.55% -15.85% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 13.19 12.57 11.26 11.52 10.35 10.32 8.95 29.41%
EPS -0.36 -0.98 -0.40 -0.94 -1.01 -1.22 -1.84 -66.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1159 0.1117 0.1163 0.1158 0.116 0.1156 0.1161 -0.11%
Adjusted Per Share Value based on latest NOSH - 249,444
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 6.61 6.29 5.72 5.79 5.20 5.11 4.46 29.89%
EPS -0.18 -0.49 -0.20 -0.47 -0.51 -0.60 -0.92 -66.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0581 0.0559 0.0591 0.0582 0.0583 0.0573 0.0578 0.34%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.14 0.16 0.23 0.29 0.32 0.23 0.16 -
P/RPS 1.06 1.27 2.04 2.52 3.09 2.23 1.79 -29.41%
P/EPS -38.89 -16.33 -57.50 -30.85 -31.58 -18.85 -8.70 170.62%
EY -2.57 -6.13 -1.74 -3.24 -3.17 -5.30 -11.50 -63.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.43 1.98 2.50 2.76 1.99 1.38 -8.36%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 20/08/04 27/05/04 26/02/04 20/11/03 20/08/03 23/05/03 -
Price 0.14 0.14 0.18 0.28 0.27 0.32 0.16 -
P/RPS 1.06 1.11 1.60 2.43 2.61 3.10 1.79 -29.41%
P/EPS -38.89 -14.29 -45.00 -29.79 -26.64 -26.23 -8.70 170.62%
EY -2.57 -7.00 -2.22 -3.36 -3.75 -3.81 -11.50 -63.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.25 1.55 2.42 2.33 2.77 1.38 -8.36%

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