[WILLOW] QoQ TTM 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- -31.41%
YoY- 66.96%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 26,985 28,299 28,668 28,705 28,131 20,156 12,629 65.81%
PBT -1,124 -363 307 1,906 2,367 1,770 1,379 -
Tax -583 -383 -435 -572 -422 -390 -254 73.91%
NP -1,707 -746 -128 1,334 1,945 1,380 1,125 -
-
NP to SH -1,707 -746 -128 1,334 1,945 1,380 1,125 -
-
Tax Rate - - 141.69% 30.01% 17.83% 22.03% 18.42% -
Total Cost 28,692 29,045 28,796 27,371 26,186 18,776 11,504 83.80%
-
Net Worth 28,709 27,975 28,671 28,458 29,036 29,248 16,644 43.77%
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 28,709 27,975 28,671 28,458 29,036 29,248 16,644 43.77%
NOSH 247,500 241,999 246,956 235,000 245,652 254,999 181,111 23.12%
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 -6.33% -2.64% -0.45% 4.65% 6.91% 6.85% 8.91% -
ROE -5.95% -2.67% -0.45% 4.69% 6.70% 4.72% 6.76% -
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 10.90 11.69 11.61 12.21 11.45 7.90 6.97 34.69%
EPS -0.69 -0.31 -0.05 0.57 0.79 0.54 0.62 -
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 5.44 5.71 5.78 5.79 5.67 4.06 2.55 65.64%
EPS -0.34 -0.15 -0.03 0.27 0.39 0.28 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0579 0.0564 0.0578 0.0574 0.0585 0.059 0.0336 43.68%
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 2.93 1.97 1.38 1.39 1.66 3.54 0.00 -
P/EPS -46.40 -74.61 -308.70 29.95 24.00 51.74 0.00 -
EY -2.16 -1.34 -0.32 3.34 4.17 1.93 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 - - -
Price 0.27 0.32 0.16 0.18 0.18 0.00 0.00 -
P/RPS 2.48 2.74 1.38 1.47 1.57 0.00 0.00 -
P/EPS -39.15 -103.81 -308.70 31.71 22.73 0.00 0.00 -
EY -2.55 -0.96 -0.32 3.15 4.40 0.00 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 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