[WMG] QoQ Cumulative 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- 214.27%
YoY- 190.78%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 73,687 41,730 129,317 97,093 64,818 28,129 86,681 -10.25%
PBT 9,706 7,253 14,431 9,360 3,713 -420 -12,459 -
Tax -1,013 -692 -1,289 -1,145 -1,099 420 12,459 -
NP 8,693 6,561 13,142 8,215 2,614 0 0 -
-
NP to SH 8,693 6,561 13,142 8,215 2,614 -800 -12,679 -
-
Tax Rate 10.44% 9.54% 8.93% 12.23% 29.60% - - -
Total Cost 64,994 35,169 116,175 88,878 62,204 28,129 86,681 -17.45%
-
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 5.37% 4.13% 8.61% 5.61% 1.86% -0.58% -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 48.74 27.60 85.61 64.30 42.90 18.64 57.36 -10.27%
EPS 5.75 4.34 8.70 5.44 1.73 -0.53 -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 8.50 4.81 14.91 11.20 7.47 3.24 10.00 -10.25%
EPS 1.00 0.76 1.52 0.95 0.30 -0.09 -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 1.89 2.61 0.68 0.95 1.54 3.97 1.76 4.86%
P/EPS 16.00 16.59 6.67 11.21 38.15 -139.62 -12.04 -
EY 6.25 6.03 15.00 8.92 2.62 -0.72 -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 1.89 3.44 0.68 0.87 1.63 3.92 1.52 15.61%
P/EPS 16.00 21.89 6.67 10.29 40.46 -137.74 -10.37 -
EY 6.25 4.57 15.00 9.71 2.47 -0.73 -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