[WMG] QoQ 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- -52.63%
YoY- 448.82%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 31,395 31,683 27,607 28,073 38,171 36,923 28,069 7.74%
PBT 315 3,987 1,000 3,094 6,755 6,902 1,302 -61.13%
Tax -80 -126 -43 -103 -224 -189 221 -
NP 235 3,861 957 2,991 6,531 6,713 1,523 -71.19%
-
NP to SH 235 3,861 957 3,094 6,531 6,713 1,523 -71.19%
-
Tax Rate 25.40% 3.16% 4.30% 3.33% 3.32% 2.74% -16.97% -
Total Cost 31,160 27,822 26,650 25,082 31,640 30,210 26,546 11.26%
-
Net Worth 170,374 175,637 173,390 176,576 172,345 164,801 150,410 8.65%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 10,646 - - - 4,512 -
Div Payout % - - 1,112.52% - - - 296.28% -
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 170,374 175,637 173,390 176,576 172,345 164,801 150,410 8.65%
NOSH 146,875 151,411 152,096 156,262 151,180 151,193 150,410 -1.57%
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 0.75% 12.19% 3.47% 10.65% 17.11% 18.18% 5.43% -
ROE 0.14% 2.20% 0.55% 1.75% 3.79% 4.07% 1.01% -
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 21.38 20.93 18.15 17.97 25.25 24.42 18.66 9.48%
EPS 0.16 2.55 0.63 1.98 4.32 4.44 1.01 -70.68%
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 1.00 10.39%
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 3.62 3.65 3.18 3.24 4.40 4.26 3.24 7.66%
EPS 0.03 0.45 0.11 0.36 0.75 0.77 0.18 -69.68%
DPS 0.00 0.00 1.23 0.00 0.00 0.00 0.52 -
NAPS 0.1965 0.2025 0.20 0.2036 0.1987 0.19 0.1735 8.64%
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 5.57 5.40 7.44 5.90 4.36 3.60 5.36 2.59%
P/EPS 743.75 44.31 214.56 53.54 25.46 19.82 98.76 283.73%
EY 0.13 2.26 0.47 1.87 3.93 5.05 1.01 -74.47%
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 1.00 1.98%
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 4.54 5.73 5.84 6.68 4.20 3.48 4.72 -2.55%
P/EPS 606.25 47.06 168.47 60.61 24.54 19.14 86.91 264.64%
EY 0.16 2.13 0.59 1.65 4.08 5.22 1.15 -73.11%
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 0.88 -3.05%

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