[WILLOW] YoY Cumulative Quarter 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- 106.27%
YoY- 224.51%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 22,675 24,197 16,253 17,343 15,591 12,685 13,091 9.57%
PBT 3,675 4,482 3,696 2,069 -1,014 -1,357 912 26.12%
Tax -673 -723 -502 -555 -202 -142 -331 12.54%
NP 3,002 3,759 3,194 1,514 -1,216 -1,499 581 31.45%
-
NP to SH 3,002 3,759 3,194 1,514 -1,216 -1,499 581 31.45%
-
Tax Rate 18.31% 16.13% 13.58% 26.82% - - 36.29% -
Total Cost 19,673 20,438 13,059 15,829 16,807 14,184 12,510 7.82%
-
Net Worth 46,915 42,931 36,990 30,428 27,719 28,407 24,681 11.28%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 46,915 42,931 36,990 30,428 27,719 28,407 24,681 11.28%
NOSH 248,099 247,302 247,596 248,196 248,163 245,737 215,185 2.39%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 13.24% 15.53% 19.65% 8.73% -7.80% -11.82% 4.44% -
ROE 6.40% 8.76% 8.63% 4.98% -4.39% -5.28% 2.35% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 9.14 9.78 6.56 6.99 6.28 5.16 6.08 7.02%
EPS 1.21 1.52 1.29 0.61 -0.49 -0.61 0.27 28.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1891 0.1736 0.1494 0.1226 0.1117 0.1156 0.1147 8.68%
Adjusted Per Share Value based on latest NOSH - 251,612
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 4.57 4.88 3.28 3.50 3.14 2.56 2.64 9.56%
EPS 0.61 0.76 0.64 0.31 -0.25 -0.30 0.12 31.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0946 0.0866 0.0746 0.0613 0.0559 0.0573 0.0498 11.27%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.21 0.30 0.17 0.15 0.16 0.23 0.28 -
P/RPS 2.30 3.07 2.59 2.15 2.55 4.46 4.60 -10.90%
P/EPS 17.36 19.74 13.18 24.59 -32.65 -37.70 103.70 -25.74%
EY 5.76 5.07 7.59 4.07 -3.06 -2.65 0.96 34.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.73 1.14 1.22 1.43 1.99 2.44 -12.29%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 22/08/07 22/08/06 25/08/05 20/08/04 20/08/03 01/08/02 -
Price 0.23 0.29 0.16 0.14 0.14 0.32 0.26 -
P/RPS 2.52 2.96 2.44 2.00 2.23 6.20 4.27 -8.40%
P/EPS 19.01 19.08 12.40 22.95 -28.57 -52.46 96.30 -23.67%
EY 5.26 5.24 8.06 4.36 -3.50 -1.91 1.04 30.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.67 1.07 1.14 1.25 2.77 2.27 -9.82%

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