[WMG] QoQ Quarter Result on 30-Jun-2006 [#1]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 201.54%
YoY- -57.39%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 45,843 42,697 40,725 31,926 24,653 31,771 31,395 28.73%
PBT 12,019 11,942 6,199 2,614 -1,032 -579 315 1035.88%
Tax -3,229 -3,318 -2,164 -969 -588 -298 -80 1079.31%
NP 8,790 8,624 4,035 1,645 -1,620 -877 235 1020.91%
-
NP to SH 8,790 8,624 4,035 1,645 -1,620 -877 235 1020.91%
-
Tax Rate 26.87% 27.78% 34.91% 37.07% - - 25.40% -
Total Cost 37,053 34,073 36,690 30,281 26,273 32,648 31,160 12.25%
-
Net Worth 180,964 172,180 170,999 169,069 166,542 167,839 170,374 4.10%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 5,982 - 2,999 - 4,542 - - -
Div Payout % 68.06% - 74.35% - 0.00% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 180,964 172,180 170,999 169,069 166,542 167,839 170,374 4.10%
NOSH 149,557 149,722 149,999 152,314 151,401 151,206 146,875 1.21%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 19.17% 20.20% 9.91% 5.15% -6.57% -2.76% 0.75% -
ROE 4.86% 5.01% 2.36% 0.97% -0.97% -0.52% 0.14% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 30.65 28.52 27.15 20.96 16.28 21.01 21.38 27.16%
EPS 5.88 5.76 2.69 1.08 -1.07 -0.58 0.16 1007.79%
DPS 4.00 0.00 2.00 0.00 3.00 0.00 0.00 -
NAPS 1.21 1.15 1.14 1.11 1.10 1.11 1.16 2.85%
Adjusted Per Share Value based on latest NOSH - 152,314
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 5.29 4.92 4.70 3.68 2.84 3.66 3.62 28.80%
EPS 1.01 0.99 0.47 0.19 -0.19 -0.10 0.03 944.87%
DPS 0.69 0.00 0.35 0.00 0.52 0.00 0.00 -
NAPS 0.2087 0.1986 0.1972 0.195 0.1921 0.1936 0.1965 4.10%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.99 1.01 0.95 0.92 0.95 0.92 1.19 -
P/RPS 3.23 3.54 3.50 4.39 5.83 4.38 5.57 -30.48%
P/EPS 16.84 17.53 35.32 85.19 -88.79 -158.62 743.75 -92.01%
EY 5.94 5.70 2.83 1.17 -1.13 -0.63 0.13 1181.07%
DY 4.04 0.00 2.11 0.00 3.16 0.00 0.00 -
P/NAPS 0.82 0.88 0.83 0.83 0.86 0.83 1.03 -14.11%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 27/02/07 23/11/06 25/08/06 26/05/06 24/02/06 25/11/05 -
Price 0.98 1.04 1.04 0.93 0.94 0.95 0.97 -
P/RPS 3.20 3.65 3.83 4.44 5.77 4.52 4.54 -20.81%
P/EPS 16.67 18.06 38.66 86.11 -87.85 -163.79 606.25 -90.90%
EY 6.00 5.54 2.59 1.16 -1.14 -0.61 0.16 1022.82%
DY 4.08 0.00 1.92 0.00 3.19 0.00 0.00 -
P/NAPS 0.81 0.90 0.91 0.84 0.85 0.86 0.84 -2.39%

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