[WILLOW] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
18-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 121.57%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 7,158 5,527 7,639 7,975 7,527 5,564 7,065 0.87%
PBT -279 -1,078 397 597 391 521 858 -
Tax -84 -58 -209 -32 -136 -195 -59 26.63%
NP -363 -1,136 188 565 255 326 799 -
-
NP to SH -363 -1,136 188 565 255 326 799 -
-
Tax Rate - - 52.64% 5.36% 34.78% 37.43% 6.88% -
Total Cost 7,521 6,663 7,451 7,410 7,272 5,238 6,266 12.98%
-
Net Worth 27,975 28,671 28,458 29,036 29,248 16,644 17,039 39.29%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 27,975 28,671 28,458 29,036 29,248 16,644 17,039 39.29%
NOSH 241,999 246,956 235,000 245,652 254,999 181,111 185,813 19.31%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -5.07% -20.55% 2.46% 7.08% 3.39% 5.86% 11.31% -
ROE -1.30% -3.96% 0.66% 1.95% 0.87% 1.96% 4.69% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 2.96 2.24 3.25 3.25 2.95 3.07 3.80 -15.37%
EPS -0.15 -0.46 0.08 0.23 0.10 0.18 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1156 0.1161 0.1211 0.1182 0.1147 0.0919 0.0917 16.74%
Adjusted Per Share Value based on latest NOSH - 245,652
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1.44 1.11 1.54 1.61 1.52 1.12 1.42 0.93%
EPS -0.07 -0.23 0.04 0.11 0.05 0.07 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0564 0.0578 0.0574 0.0585 0.059 0.0336 0.0344 39.16%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 - - -
Price 0.23 0.16 0.17 0.19 0.28 0.00 0.00 -
P/RPS 7.78 7.15 5.23 5.85 9.49 0.00 0.00 -
P/EPS -153.33 -34.78 212.50 82.61 280.00 0.00 0.00 -
EY -0.65 -2.88 0.47 1.21 0.36 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.38 1.40 1.61 2.44 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 20/08/03 23/05/03 25/02/03 18/11/02 01/08/02 24/04/02 24/04/02 -
Price 0.32 0.16 0.18 0.18 0.26 0.00 0.00 -
P/RPS 10.82 7.15 5.54 5.54 8.81 0.00 0.00 -
P/EPS -213.33 -34.78 225.00 78.26 260.00 0.00 0.00 -
EY -0.47 -2.88 0.44 1.28 0.38 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 1.38 1.49 1.52 2.27 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