[WILLOW] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 16.4%
YoY- -29.9%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 19,346 12,685 5,527 28,705 21,066 13,091 5,564 129.33%
PBT -1,520 -1,357 -1,078 1,906 1,509 912 521 -
Tax -374 -142 -58 -572 -363 -331 -195 54.30%
NP -1,894 -1,499 -1,136 1,334 1,146 581 326 -
-
NP to SH -1,894 -1,499 -1,136 1,334 1,146 581 326 -
-
Tax Rate - - - 30.01% 24.06% 36.29% 37.43% -
Total Cost 21,240 14,184 6,663 27,371 19,920 12,510 5,238 154.07%
-
Net Worth 28,908 28,407 28,671 27,853 26,560 24,681 16,644 44.44%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 28,908 28,407 28,671 27,853 26,560 24,681 16,644 44.44%
NOSH 249,210 245,737 246,956 230,000 224,705 215,185 181,111 23.68%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -9.79% -11.82% -20.55% 4.65% 5.44% 4.44% 5.86% -
ROE -6.55% -5.28% -3.96% 4.79% 4.31% 2.35% 1.96% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 7.76 5.16 2.24 12.48 9.37 6.08 3.07 85.45%
EPS -0.76 -0.61 -0.46 0.58 0.51 0.27 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.116 0.1156 0.1161 0.1211 0.1182 0.1147 0.0919 16.77%
Adjusted Per Share Value based on latest NOSH - 235,000
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 3.90 2.56 1.11 5.79 4.25 2.64 1.12 129.56%
EPS -0.38 -0.30 -0.23 0.27 0.23 0.12 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0583 0.0573 0.0578 0.0562 0.0535 0.0498 0.0336 44.34%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 - -
Price 0.32 0.23 0.16 0.17 0.19 0.28 0.00 -
P/RPS 4.12 4.46 7.15 1.36 2.03 4.60 0.00 -
P/EPS -42.11 -37.70 -34.78 29.31 37.25 103.70 0.00 -
EY -2.38 -2.65 -2.88 3.41 2.68 0.96 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 1.99 1.38 1.40 1.61 2.44 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 20/08/03 23/05/03 25/02/03 18/11/02 01/08/02 24/04/02 -
Price 0.27 0.32 0.16 0.18 0.18 0.26 0.00 -
P/RPS 3.48 6.20 7.15 1.44 1.92 4.27 0.00 -
P/EPS -35.53 -52.46 -34.78 31.03 35.29 96.30 0.00 -
EY -2.81 -1.91 -2.88 3.22 2.83 1.04 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.77 1.38 1.49 1.52 2.27 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