[WILLOW] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -440.63%
YoY- -448.47%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 33,096 34,960 28,380 22,108 22,256 10.42%
PBT 6,836 4,208 -540 -4,312 2,084 34.55%
Tax -796 -1,272 -468 -232 -780 0.50%
NP 6,040 2,936 -1,008 -4,544 1,304 46.66%
-
NP to SH 6,040 2,936 -1,008 -4,544 1,304 46.66%
-
Tax Rate 11.64% 30.23% - - 37.43% -
Total Cost 27,056 32,024 29,388 26,652 20,952 6.59%
-
Net Worth 35,076 29,653 29,307 28,671 16,644 20.47%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 35,076 29,653 29,307 28,671 16,644 20.47%
NOSH 247,540 244,666 251,999 246,956 181,111 8.11%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 18.25% 8.40% -3.55% -20.55% 5.86% -
ROE 17.22% 9.90% -3.44% -15.85% 7.83% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 13.37 14.29 11.26 8.95 12.29 2.12%
EPS 2.44 1.20 -0.40 -1.84 0.72 35.65%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1417 0.1212 0.1163 0.1161 0.0919 11.42%
Adjusted Per Share Value based on latest NOSH - 246,956
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 6.67 7.05 5.72 4.46 4.49 10.39%
EPS 1.22 0.59 -0.20 -0.92 0.26 47.14%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0707 0.0598 0.0591 0.0578 0.0336 20.42%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 0.16 0.10 0.23 0.16 0.00 -
P/RPS 1.20 0.70 2.04 1.79 0.00 -
P/EPS 6.56 8.33 -57.50 -8.70 0.00 -
EY 15.25 12.00 -1.74 -11.50 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.83 1.98 1.38 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 24/05/06 18/05/05 27/05/04 23/05/03 24/04/02 -
Price 0.14 0.09 0.18 0.16 0.00 -
P/RPS 1.05 0.63 1.60 1.79 0.00 -
P/EPS 5.74 7.50 -45.00 -8.70 0.00 -
EY 17.43 13.33 -2.22 -11.50 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.74 1.55 1.38 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