[WMG] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 109.51%
YoY- 190.78%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 147,374 166,920 129,317 129,457 129,636 112,516 86,681 42.40%
PBT 19,412 29,012 14,431 12,480 7,426 -1,680 -12,459 -
Tax -2,026 -2,768 -1,289 -1,526 -2,198 1,680 12,459 -
NP 17,386 26,244 13,142 10,953 5,228 0 0 -
-
NP to SH 17,386 26,244 13,142 10,953 5,228 -3,200 -12,679 -
-
Tax Rate 10.44% 9.54% 8.93% 12.23% 29.60% - - -
Total Cost 129,988 140,676 116,175 118,504 124,408 112,516 86,681 30.98%
-
Net Worth 161,765 158,733 152,572 146,480 140,521 138,867 145,075 7.52%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 4,531 - - - 3,022 -
Div Payout % - - 34.48% - - - 0.00% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 161,765 158,733 152,572 146,480 140,521 138,867 145,075 7.52%
NOSH 151,182 151,175 151,061 151,011 151,098 150,943 151,120 0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 11.80% 15.72% 10.16% 8.46% 4.03% 0.00% 0.00% -
ROE 10.75% 16.53% 8.61% 7.48% 3.72% -2.30% -8.74% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 97.48 110.42 85.61 85.73 85.80 74.54 57.36 42.36%
EPS 11.50 17.36 8.70 7.25 3.46 -2.12 -8.39 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 1.07 1.05 1.01 0.97 0.93 0.92 0.96 7.49%
Adjusted Per Share Value based on latest NOSH - 150,943
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 17.00 19.25 14.91 14.93 14.95 12.98 10.00 42.39%
EPS 2.00 3.03 1.52 1.26 0.60 -0.37 -1.46 -
DPS 0.00 0.00 0.52 0.00 0.00 0.00 0.35 -
NAPS 0.1865 0.1831 0.1759 0.1689 0.162 0.1601 0.1673 7.50%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.92 0.72 0.58 0.61 0.66 0.74 1.01 -
P/RPS 0.94 0.65 0.68 0.71 0.77 0.99 1.76 -34.14%
P/EPS 8.00 4.15 6.67 8.41 19.08 -34.91 -12.04 -
EY 12.50 24.11 15.00 11.89 5.24 -2.86 -8.31 -
DY 0.00 0.00 5.17 0.00 0.00 0.00 1.98 -
P/NAPS 0.86 0.69 0.57 0.63 0.71 0.80 1.05 -12.44%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 22/08/03 28/05/03 26/02/03 26/11/02 26/08/02 24/05/02 -
Price 0.92 0.95 0.58 0.56 0.70 0.73 0.87 -
P/RPS 0.94 0.86 0.68 0.65 0.82 0.98 1.52 -27.39%
P/EPS 8.00 5.47 6.67 7.72 20.23 -34.43 -10.37 -
EY 12.50 18.27 15.00 12.95 4.94 -2.90 -9.64 -
DY 0.00 0.00 5.17 0.00 0.00 0.00 2.30 -
P/NAPS 0.86 0.90 0.57 0.58 0.75 0.79 0.91 -3.69%

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