[WILLOW] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 229.97%
YoY- 391.27%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 41,960 43,492 33,096 34,960 28,380 22,108 22,256 11.13%
PBT 5,176 6,184 6,836 4,208 -540 -4,312 2,084 16.35%
Tax -940 -1,016 -796 -1,272 -468 -232 -780 3.15%
NP 4,236 5,168 6,040 2,936 -1,008 -4,544 1,304 21.67%
-
NP to SH 4,236 5,168 6,040 2,936 -1,008 -4,544 1,304 21.67%
-
Tax Rate 18.16% 16.43% 11.64% 30.23% - - 37.43% -
Total Cost 37,724 38,324 27,056 32,024 29,388 26,652 20,952 10.28%
-
Net Worth 48,861 43,431 35,076 29,653 29,307 28,671 16,644 19.64%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 48,861 43,431 35,076 29,653 29,307 28,671 16,644 19.64%
NOSH 246,279 248,461 247,540 244,666 251,999 246,956 181,111 5.25%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 10.10% 11.88% 18.25% 8.40% -3.55% -20.55% 5.86% -
ROE 8.67% 11.90% 17.22% 9.90% -3.44% -15.85% 7.83% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 17.04 17.50 13.37 14.29 11.26 8.95 12.29 5.59%
EPS 1.72 2.08 2.44 1.20 -0.40 -1.84 0.72 15.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1984 0.1748 0.1417 0.1212 0.1163 0.1161 0.0919 13.67%
Adjusted Per Share Value based on latest NOSH - 244,666
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 8.46 8.77 6.67 7.05 5.72 4.46 4.49 11.12%
EPS 0.85 1.04 1.22 0.59 -0.20 -0.92 0.26 21.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0985 0.0876 0.0707 0.0598 0.0591 0.0578 0.0336 19.61%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 0.22 0.25 0.16 0.10 0.23 0.16 0.00 -
P/RPS 1.29 1.43 1.20 0.70 2.04 1.79 0.00 -
P/EPS 12.79 12.02 6.56 8.33 -57.50 -8.70 0.00 -
EY 7.82 8.32 15.25 12.00 -1.74 -11.50 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.43 1.13 0.83 1.98 1.38 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 02/05/08 22/05/07 24/05/06 18/05/05 27/05/04 23/05/03 24/04/02 -
Price 0.21 0.27 0.14 0.09 0.18 0.16 0.00 -
P/RPS 1.23 1.54 1.05 0.63 1.60 1.79 0.00 -
P/EPS 12.21 12.98 5.74 7.50 -45.00 -8.70 0.00 -
EY 8.19 7.70 17.43 13.33 -2.22 -11.50 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.54 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