[WILLOW] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -185.16%
YoY- -448.47%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 28,716 19,346 12,685 5,527 28,705 21,066 13,091 68.58%
PBT -1,771 -1,520 -1,357 -1,078 1,906 1,509 912 -
Tax -572 -374 -142 -58 -572 -363 -331 43.86%
NP -2,343 -1,894 -1,499 -1,136 1,334 1,146 581 -
-
NP to SH -2,343 -1,894 -1,499 -1,136 1,334 1,146 581 -
-
Tax Rate - - - - 30.01% 24.06% 36.29% -
Total Cost 31,059 21,240 14,184 6,663 27,371 19,920 12,510 83.04%
-
Net Worth 28,863 28,908 28,407 28,671 27,853 26,560 24,681 10.96%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 28,863 28,908 28,407 28,671 27,853 26,560 24,681 10.96%
NOSH 249,255 249,210 245,737 246,956 230,000 224,705 215,185 10.26%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -8.16% -9.79% -11.82% -20.55% 4.65% 5.44% 4.44% -
ROE -8.12% -6.55% -5.28% -3.96% 4.79% 4.31% 2.35% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 11.52 7.76 5.16 2.24 12.48 9.37 6.08 52.94%
EPS -0.94 -0.76 -0.61 -0.46 0.58 0.51 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1158 0.116 0.1156 0.1161 0.1211 0.1182 0.1147 0.63%
Adjusted Per Share Value based on latest NOSH - 246,956
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 5.79 3.90 2.56 1.11 5.79 4.25 2.64 68.56%
EPS -0.47 -0.38 -0.30 -0.23 0.27 0.23 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0582 0.0583 0.0573 0.0578 0.0562 0.0535 0.0498 10.91%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.29 0.32 0.23 0.16 0.17 0.19 0.28 -
P/RPS 2.52 4.12 4.46 7.15 1.36 2.03 4.60 -32.97%
P/EPS -30.85 -42.11 -37.70 -34.78 29.31 37.25 103.70 -
EY -3.24 -2.38 -2.65 -2.88 3.41 2.68 0.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.76 1.99 1.38 1.40 1.61 2.44 1.62%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 20/08/03 23/05/03 25/02/03 18/11/02 01/08/02 -
Price 0.28 0.27 0.32 0.16 0.18 0.18 0.26 -
P/RPS 2.43 3.48 6.20 7.15 1.44 1.92 4.27 -31.25%
P/EPS -29.79 -35.53 -52.46 -34.78 31.03 35.29 96.30 -
EY -3.36 -2.81 -1.91 -2.88 3.22 2.83 1.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 2.33 2.77 1.38 1.49 1.52 2.27 4.34%

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