[WILLOW] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
01-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 22.67%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 35,314 31,621 28,299 20,156 20.53%
PBT 1,626 -1,428 -363 1,770 -2.78%
Tax -1,154 -632 -383 -390 43.51%
NP 472 -2,060 -746 1,380 -30.04%
-
NP to SH 472 -2,060 -746 1,380 -30.04%
-
Tax Rate 70.97% - - 22.03% -
Total Cost 34,842 33,681 29,045 18,776 22.86%
-
Net Worth 30,847 27,609 27,975 29,248 1.78%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 30,847 27,609 27,975 29,248 1.78%
NOSH 251,612 247,179 241,999 254,999 -0.44%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 1.34% -6.51% -2.64% 6.85% -
ROE 1.53% -7.46% -2.67% 4.72% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 14.04 12.79 11.69 7.90 21.10%
EPS 0.19 -0.83 -0.31 0.54 -29.38%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.1226 0.1117 0.1156 0.1147 2.24%
Adjusted Per Share Value based on latest NOSH - 254,999
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 7.12 6.38 5.71 4.06 20.57%
EPS 0.10 -0.42 -0.15 0.28 -29.02%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0622 0.0557 0.0564 0.059 1.77%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.15 0.16 0.23 0.28 -
P/RPS 1.07 1.25 1.97 3.54 -32.86%
P/EPS 79.96 -19.20 -74.61 51.74 15.60%
EY 1.25 -5.21 -1.34 1.93 -13.46%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.43 1.99 2.44 -20.61%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 25/08/05 20/08/04 20/08/03 - -
Price 0.14 0.14 0.32 0.00 -
P/RPS 1.00 1.09 2.74 0.00 -
P/EPS 74.63 -16.80 -103.81 0.00 -
EY 1.34 -5.95 -0.96 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.25 2.77 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