[WMG] QoQ Annualized Quarter Result on 30-Jun-2002 [#1]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 74.76%
YoY- 65.41%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 129,317 129,457 129,636 112,516 86,681 82,941 82,866 34.57%
PBT 14,431 12,480 7,426 -1,680 -12,459 -11,937 -13,358 -
Tax -1,289 -1,526 -2,198 1,680 12,459 11,937 13,358 -
NP 13,142 10,953 5,228 0 0 0 0 -
-
NP to SH 13,142 10,953 5,228 -3,200 -12,679 -12,065 -13,520 -
-
Tax Rate 8.93% 12.23% 29.60% - - - - -
Total Cost 116,175 118,504 124,408 112,516 86,681 82,941 82,866 25.28%
-
Net Worth 152,572 146,480 140,521 138,867 145,075 148,047 151,230 0.59%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 4,531 - - - 3,022 - - -
Div Payout % 34.48% - - - 0.00% - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 152,572 146,480 140,521 138,867 145,075 148,047 151,230 0.59%
NOSH 151,061 151,011 151,098 150,943 151,120 151,068 151,230 -0.07%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 10.16% 8.46% 4.03% 0.00% 0.00% 0.00% 0.00% -
ROE 8.61% 7.48% 3.72% -2.30% -8.74% -8.15% -8.94% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 85.61 85.73 85.80 74.54 57.36 54.90 54.79 34.68%
EPS 8.70 7.25 3.46 -2.12 -8.39 -7.99 -8.94 -
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.01 0.97 0.93 0.92 0.96 0.98 1.00 0.66%
Adjusted Per Share Value based on latest NOSH - 150,943
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 14.91 14.93 14.95 12.98 10.00 9.56 9.56 34.52%
EPS 1.52 1.26 0.60 -0.37 -1.46 -1.39 -1.56 -
DPS 0.52 0.00 0.00 0.00 0.35 0.00 0.00 -
NAPS 0.1759 0.1689 0.162 0.1601 0.1673 0.1707 0.1744 0.57%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.58 0.61 0.66 0.74 1.01 0.98 0.79 -
P/RPS 0.68 0.71 0.77 0.99 1.76 1.78 1.44 -39.38%
P/EPS 6.67 8.41 19.08 -34.91 -12.04 -12.27 -8.84 -
EY 15.00 11.89 5.24 -2.86 -8.31 -8.15 -11.32 -
DY 5.17 0.00 0.00 0.00 1.98 0.00 0.00 -
P/NAPS 0.57 0.63 0.71 0.80 1.05 1.00 0.79 -19.57%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 26/02/03 26/11/02 26/08/02 24/05/02 27/02/02 29/11/01 -
Price 0.58 0.56 0.70 0.73 0.87 0.88 1.03 -
P/RPS 0.68 0.65 0.82 0.98 1.52 1.60 1.88 -49.26%
P/EPS 6.67 7.72 20.23 -34.43 -10.37 -11.02 -11.52 -
EY 15.00 12.95 4.94 -2.90 -9.64 -9.08 -8.68 -
DY 5.17 0.00 0.00 0.00 2.30 0.00 0.00 -
P/NAPS 0.57 0.58 0.75 0.79 0.91 0.90 1.03 -32.61%

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