[WMG] QoQ Annualized Quarter Result on 31-Dec-2001 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 10.76%
YoY- -122.88%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 129,636 112,516 86,681 82,941 82,866 76,996 89,689 27.80%
PBT 7,426 -1,680 -12,459 -11,937 -13,358 -9,092 -6,861 -
Tax -2,198 1,680 12,459 11,937 13,358 9,092 6,861 -
NP 5,228 0 0 0 0 0 0 -
-
NP to SH 5,228 -3,200 -12,679 -12,065 -13,520 -9,252 -7,345 -
-
Tax Rate 29.60% - - - - - - -
Total Cost 124,408 112,516 86,681 82,941 82,866 76,996 89,689 24.35%
-
Net Worth 140,521 138,867 145,075 148,047 151,230 155,711 160,265 -8.38%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - 3,022 - - - 3,023 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 140,521 138,867 145,075 148,047 151,230 155,711 160,265 -8.38%
NOSH 151,098 150,943 151,120 151,068 151,230 151,176 151,193 -0.04%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 4.03% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 3.72% -2.30% -8.74% -8.15% -8.94% -5.94% -4.58% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 85.80 74.54 57.36 54.90 54.79 50.93 59.32 27.86%
EPS 3.46 -2.12 -8.39 -7.99 -8.94 -6.12 -4.86 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 0.93 0.92 0.96 0.98 1.00 1.03 1.06 -8.34%
Adjusted Per Share Value based on latest NOSH - 150,592
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 14.95 12.98 10.00 9.56 9.56 8.88 10.34 27.83%
EPS 0.60 -0.37 -1.46 -1.39 -1.56 -1.07 -0.85 -
DPS 0.00 0.00 0.35 0.00 0.00 0.00 0.35 -
NAPS 0.162 0.1601 0.1673 0.1707 0.1744 0.1796 0.1848 -8.39%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.66 0.74 1.01 0.98 0.79 0.78 0.75 -
P/RPS 0.77 0.99 1.76 1.78 1.44 1.53 1.26 -27.96%
P/EPS 19.08 -34.91 -12.04 -12.27 -8.84 -12.75 -15.44 -
EY 5.24 -2.86 -8.31 -8.15 -11.32 -7.85 -6.48 -
DY 0.00 0.00 1.98 0.00 0.00 0.00 2.67 -
P/NAPS 0.71 0.80 1.05 1.00 0.79 0.76 0.71 0.00%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 26/08/02 24/05/02 27/02/02 29/11/01 27/08/01 28/05/01 -
Price 0.70 0.73 0.87 0.88 1.03 0.83 0.79 -
P/RPS 0.82 0.98 1.52 1.60 1.88 1.63 1.33 -27.53%
P/EPS 20.23 -34.43 -10.37 -11.02 -11.52 -13.56 -16.26 -
EY 4.94 -2.90 -9.64 -9.08 -8.68 -7.37 -6.15 -
DY 0.00 0.00 2.30 0.00 0.00 0.00 2.53 -
P/NAPS 0.75 0.79 0.91 0.90 1.03 0.81 0.75 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