[WMG] QoQ Quarter Result on 30-Sep-2003 [#2]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -67.5%
YoY- -37.57%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 36,923 28,069 22,682 31,957 41,730 32,224 32,275 9.39%
PBT 6,902 1,302 -743 2,453 7,253 5,071 5,647 14.32%
Tax -189 221 -144 -321 -692 -144 -47 153.09%
NP 6,713 1,523 -887 2,132 6,561 4,927 5,600 12.85%
-
NP to SH 6,713 1,523 -887 2,132 6,561 4,927 5,600 12.85%
-
Tax Rate 2.74% -16.97% - 13.09% 9.54% 2.84% 0.83% -
Total Cost 30,210 26,546 23,569 29,825 35,169 27,297 26,675 8.65%
-
Net Worth 164,801 150,410 154,849 161,790 158,733 151,134 146,415 8.21%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 4,512 - - - 4,534 - -
Div Payout % - 296.28% - - - 92.02% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 164,801 150,410 154,849 161,790 158,733 151,134 146,415 8.21%
NOSH 151,193 150,410 150,338 151,205 151,175 151,134 150,943 0.11%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 18.18% 5.43% -3.91% 6.67% 15.72% 15.29% 17.35% -
ROE 4.07% 1.01% -0.57% 1.32% 4.13% 3.26% 3.82% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 24.42 18.66 15.09 21.13 27.60 21.32 21.38 9.27%
EPS 4.44 1.01 -0.59 1.41 4.34 3.26 3.71 12.73%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.09 1.00 1.03 1.07 1.05 1.00 0.97 8.09%
Adjusted Per Share Value based on latest NOSH - 151,205
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 4.26 3.24 2.62 3.69 4.81 3.72 3.72 9.46%
EPS 0.77 0.18 -0.10 0.25 0.76 0.57 0.65 11.96%
DPS 0.00 0.52 0.00 0.00 0.00 0.52 0.00 -
NAPS 0.19 0.1735 0.1786 0.1866 0.1831 0.1743 0.1688 8.21%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.88 1.00 0.92 0.92 0.72 0.58 0.61 -
P/RPS 3.60 5.36 6.10 4.35 2.61 2.72 2.85 16.86%
P/EPS 19.82 98.76 -155.93 65.25 16.59 17.79 16.44 13.28%
EY 5.05 1.01 -0.64 1.53 6.03 5.62 6.08 -11.64%
DY 0.00 3.00 0.00 0.00 0.00 5.17 0.00 -
P/NAPS 0.81 1.00 0.89 0.86 0.69 0.58 0.63 18.25%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 27/05/04 26/02/04 28/11/03 22/08/03 28/05/03 26/02/03 -
Price 0.85 0.88 1.00 0.92 0.95 0.58 0.56 -
P/RPS 3.48 4.72 6.63 4.35 3.44 2.72 2.62 20.85%
P/EPS 19.14 86.91 -169.49 65.25 21.89 17.79 15.09 17.19%
EY 5.22 1.15 -0.59 1.53 4.57 5.62 6.63 -14.74%
DY 0.00 3.41 0.00 0.00 0.00 5.17 0.00 -
P/NAPS 0.78 0.88 0.97 0.86 0.90 0.58 0.58 21.85%

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