[WILLOW] QoQ TTM 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- 137.11%
YoY- 122.91%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 35,893 36,359 34,906 35,314 35,207 33,562 33,952 3.77%
PBT 6,330 5,673 2,453 1,626 -270 -1,457 -340 -
Tax -1,214 -1,333 -1,212 -1,154 -1,002 -801 -779 34.45%
NP 5,116 4,340 1,241 472 -1,272 -2,258 -1,119 -
-
NP to SH 5,116 4,340 1,241 472 -1,272 -2,258 -1,119 -
-
Tax Rate 19.18% 23.50% 49.41% 70.97% - - - -
Total Cost 30,777 32,019 33,665 34,842 36,479 35,820 35,071 -8.34%
-
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 14.25% 11.94% 3.56% 1.34% -3.61% -6.73% -3.30% -
ROE 14.59% 12.92% 3.94% 1.53% -4.29% -7.63% -3.90% -
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 14.50 14.67 14.08 14.04 14.39 13.53 13.71 3.80%
EPS 2.07 1.75 0.50 0.19 -0.52 -0.91 -0.45 -
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 7.24 7.33 7.04 7.12 7.10 6.77 6.85 3.76%
EPS 1.03 0.88 0.25 0.10 -0.26 -0.46 -0.23 -
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 1.10 0.82 0.92 1.07 0.69 1.03 1.02 5.16%
P/EPS 7.74 6.85 25.97 79.96 -19.23 -15.37 -30.99 -
EY 12.92 14.59 3.85 1.25 -5.20 -6.50 -3.23 -
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 0.97 0.95 0.85 1.00 0.63 0.89 1.02 -3.29%
P/EPS 6.77 8.00 23.97 74.63 -17.31 -13.18 -30.99 -
EY 14.76 12.51 4.17 1.34 -5.78 -7.59 -3.23 -
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