[WMG] QoQ Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -50.08%
YoY- 920.13%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 124,438 96,370 73,687 41,730 129,317 97,093 64,818 54.40%
PBT 10,265 8,964 9,706 7,253 14,431 9,360 3,713 96.85%
Tax -935 -1,156 -1,013 -692 -1,289 -1,145 -1,099 -10.20%
NP 9,330 7,808 8,693 6,561 13,142 8,215 2,614 133.37%
-
NP to SH 9,330 7,808 8,693 6,561 13,142 8,215 2,614 133.37%
-
Tax Rate 9.11% 12.90% 10.44% 9.54% 8.93% 12.23% 29.60% -
Total Cost 115,108 88,562 64,994 35,169 116,175 88,878 62,204 50.67%
-
Net Worth 157,235 155,555 161,765 158,733 152,572 146,480 140,521 7.77%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 4,535 - - - 4,531 - - -
Div Payout % 48.61% - - - 34.48% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 157,235 155,555 161,765 158,733 152,572 146,480 140,521 7.77%
NOSH 151,188 151,025 151,182 151,175 151,061 151,011 151,098 0.03%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 7.50% 8.10% 11.80% 15.72% 10.16% 8.46% 4.03% -
ROE 5.93% 5.02% 5.37% 4.13% 8.61% 5.61% 1.86% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 82.31 63.81 48.74 27.60 85.61 64.30 42.90 54.34%
EPS 6.17 5.17 5.75 4.34 8.70 5.44 1.73 133.25%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.04 1.03 1.07 1.05 1.01 0.97 0.93 7.73%
Adjusted Per Share Value based on latest NOSH - 151,175
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 14.35 11.11 8.50 4.81 14.91 11.20 7.47 54.47%
EPS 1.08 0.90 1.00 0.76 1.52 0.95 0.30 134.70%
DPS 0.52 0.00 0.00 0.00 0.52 0.00 0.00 -
NAPS 0.1813 0.1794 0.1865 0.1831 0.1759 0.1689 0.162 7.78%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.00 0.92 0.92 0.72 0.58 0.61 0.66 -
P/RPS 1.21 1.44 1.89 2.61 0.68 0.95 1.54 -14.83%
P/EPS 16.20 17.79 16.00 16.59 6.67 11.21 38.15 -43.47%
EY 6.17 5.62 6.25 6.03 15.00 8.92 2.62 76.91%
DY 3.00 0.00 0.00 0.00 5.17 0.00 0.00 -
P/NAPS 0.96 0.89 0.86 0.69 0.57 0.63 0.71 22.25%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 28/11/03 22/08/03 28/05/03 26/02/03 26/11/02 -
Price 0.88 1.00 0.92 0.95 0.58 0.56 0.70 -
P/RPS 1.07 1.57 1.89 3.44 0.68 0.87 1.63 -24.44%
P/EPS 14.26 19.34 16.00 21.89 6.67 10.29 40.46 -50.07%
EY 7.01 5.17 6.25 4.57 15.00 9.71 2.47 100.32%
DY 3.41 0.00 0.00 0.00 5.17 0.00 0.00 -
P/NAPS 0.85 0.97 0.86 0.90 0.57 0.58 0.75 8.69%

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