[WMG] QoQ Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 26.46%
YoY- 114.54%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 63,078 31,683 130,774 103,167 75,094 36,923 124,438 -36.39%
PBT 4,302 3,987 17,751 16,751 13,658 6,902 10,265 -43.96%
Tax -206 -126 -558 -515 -412 -189 -935 -63.48%
NP 4,096 3,861 17,193 16,236 13,246 6,713 9,330 -42.20%
-
NP to SH 4,096 3,861 17,193 16,751 13,246 6,713 9,330 -42.20%
-
Tax Rate 4.79% 3.16% 3.14% 3.07% 3.02% 2.74% 9.11% -
Total Cost 58,982 27,822 113,581 86,931 61,848 30,210 115,108 -35.94%
-
Net Worth 175,976 175,637 172,243 176,244 172,379 164,801 157,235 7.78%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 10,576 - - - 4,535 -
Div Payout % - - 61.52% - - - 48.61% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 175,976 175,637 172,243 176,244 172,379 164,801 157,235 7.78%
NOSH 151,703 151,411 151,090 155,968 151,210 151,193 151,188 0.22%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.49% 12.19% 13.15% 15.74% 17.64% 18.18% 7.50% -
ROE 2.33% 2.20% 9.98% 9.50% 7.68% 4.07% 5.93% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 41.58 20.93 86.55 66.15 49.66 24.42 82.31 -36.54%
EPS 2.70 2.55 11.38 10.74 8.76 4.44 6.17 -42.33%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 3.00 -
NAPS 1.16 1.16 1.14 1.13 1.14 1.09 1.04 7.54%
Adjusted Per Share Value based on latest NOSH - 156,262
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 7.27 3.65 15.08 11.90 8.66 4.26 14.35 -36.42%
EPS 0.47 0.45 1.98 1.93 1.53 0.77 1.08 -42.54%
DPS 0.00 0.00 1.22 0.00 0.00 0.00 0.52 -
NAPS 0.2029 0.2025 0.1986 0.2032 0.1988 0.19 0.1813 7.78%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.19 1.13 1.35 1.06 1.10 0.88 1.00 -
P/RPS 2.86 5.40 1.56 1.60 2.21 3.60 1.21 77.34%
P/EPS 44.07 44.31 11.86 9.87 12.56 19.82 16.20 94.75%
EY 2.27 2.26 8.43 10.13 7.96 5.05 6.17 -48.62%
DY 0.00 0.00 5.19 0.00 0.00 0.00 3.00 -
P/NAPS 1.03 0.97 1.18 0.94 0.96 0.81 0.96 4.79%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 25/08/05 25/05/05 24/02/05 29/11/04 27/08/04 27/05/04 -
Price 0.97 1.20 1.06 1.20 1.06 0.85 0.88 -
P/RPS 2.33 5.73 1.22 1.81 2.13 3.48 1.07 67.92%
P/EPS 35.93 47.06 9.32 11.17 12.10 19.14 14.26 85.06%
EY 2.78 2.13 10.74 8.95 8.26 5.22 7.01 -45.99%
DY 0.00 0.00 6.60 0.00 0.00 0.00 3.41 -
P/NAPS 0.84 1.03 0.93 1.06 0.93 0.78 0.85 -0.78%

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