[WILLOW] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 6.27%
YoY- 180.91%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 8,274 10,432 8,584 8,603 8,740 8,979 8,992 -5.40%
PBT 1,709 1,853 1,751 1,017 1,052 -1,367 924 50.73%
Tax -199 -341 -437 -237 -318 -220 -379 -34.94%
NP 1,510 1,512 1,314 780 734 -1,587 545 97.38%
-
NP to SH 1,510 1,512 1,314 780 734 -1,587 545 97.38%
-
Tax Rate 11.64% 18.40% 24.96% 23.30% 30.23% - 41.02% -
Total Cost 6,764 8,920 7,270 7,823 8,006 10,566 8,447 -13.77%
-
Net Worth 35,076 33,586 31,511 30,847 29,653 29,607 28,711 14.29%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 35,076 33,586 31,511 30,847 29,653 29,607 28,711 14.29%
NOSH 247,540 247,868 247,924 251,612 244,666 247,968 247,727 -0.05%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 18.25% 14.49% 15.31% 9.07% 8.40% -17.67% 6.06% -
ROE 4.30% 4.50% 4.17% 2.53% 2.48% -5.36% 1.90% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.34 4.21 3.46 3.42 3.57 3.62 3.63 -5.40%
EPS 0.61 0.61 0.53 0.31 0.30 -0.64 0.22 97.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1417 0.1355 0.1271 0.1226 0.1212 0.1194 0.1159 14.35%
Adjusted Per Share Value based on latest NOSH - 251,612
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.67 2.10 1.73 1.73 1.76 1.81 1.81 -5.23%
EPS 0.30 0.30 0.26 0.16 0.15 -0.32 0.11 95.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0707 0.0677 0.0635 0.0622 0.0598 0.0597 0.0579 14.25%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.16 0.12 0.13 0.15 0.10 0.14 0.14 -
P/RPS 4.79 2.85 3.75 4.39 2.80 3.87 3.86 15.49%
P/EPS 26.23 19.67 24.53 48.39 33.33 -21.88 63.64 -44.64%
EY 3.81 5.08 4.08 2.07 3.00 -4.57 1.57 80.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.89 1.02 1.22 0.83 1.17 1.21 -4.46%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 27/02/06 17/11/05 25/08/05 18/05/05 24/02/05 25/11/04 -
Price 0.14 0.14 0.12 0.14 0.09 0.12 0.14 -
P/RPS 4.19 3.33 3.47 4.09 2.52 3.31 3.86 5.62%
P/EPS 22.95 22.95 22.64 45.16 30.00 -18.75 63.64 -49.36%
EY 4.36 4.36 4.42 2.21 3.33 -5.33 1.57 97.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.03 0.94 1.14 0.74 1.01 1.21 -12.53%

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