[WILLOW] YoY Annualized Quarter 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- -12.7%
YoY- -29.9%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 36,359 33,562 28,716 28,705 28,210 6.54%
PBT 5,674 -1,458 -1,771 1,906 2,683 20.57%
Tax -1,333 -801 -572 -572 -780 14.32%
NP 4,341 -2,259 -2,343 1,334 1,903 22.87%
-
NP to SH 4,341 -2,259 -2,343 1,334 1,903 22.87%
-
Tax Rate 23.49% - - 30.01% 29.07% -
Total Cost 32,018 35,821 31,059 27,371 26,307 5.03%
-
Net Worth 33,611 29,640 28,863 27,853 17,108 18.37%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 33,611 29,640 28,863 27,853 17,108 18.37%
NOSH 248,057 248,241 249,255 230,000 186,568 7.37%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 11.94% -6.73% -8.16% 4.65% 6.75% -
ROE 12.92% -7.62% -8.12% 4.79% 11.12% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 14.66 13.52 11.52 12.48 15.12 -0.76%
EPS 1.75 -0.91 -0.94 0.58 1.02 14.43%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1355 0.1194 0.1158 0.1211 0.0917 10.24%
Adjusted Per Share Value based on latest NOSH - 235,000
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 7.33 6.77 5.79 5.79 5.69 6.53%
EPS 0.88 -0.46 -0.47 0.27 0.38 23.34%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0678 0.0598 0.0582 0.0562 0.0345 18.38%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.12 0.14 0.29 0.17 0.00 -
P/RPS 0.82 1.04 2.52 1.36 0.00 -
P/EPS 6.86 -15.38 -30.85 29.31 0.00 -
EY 14.58 -6.50 -3.24 3.41 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.17 2.50 1.40 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/06 24/02/05 26/02/04 25/02/03 24/04/02 -
Price 0.14 0.12 0.28 0.18 0.00 -
P/RPS 0.96 0.89 2.43 1.44 0.00 -
P/EPS 8.00 -13.19 -29.79 31.03 0.00 -
EY 12.50 -7.58 -3.36 3.22 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.01 2.42 1.49 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