[WMG] QoQ Quarter Result on 31-Dec-2005 [#3]

Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -473.19%
YoY- -128.35%
Quarter Report
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 40,725 31,926 24,653 31,771 31,395 31,683 27,607 29.55%
PBT 6,199 2,614 -1,032 -579 315 3,987 1,000 237.07%
Tax -2,164 -969 -588 -298 -80 -126 -43 1259.84%
NP 4,035 1,645 -1,620 -877 235 3,861 957 160.75%
-
NP to SH 4,035 1,645 -1,620 -877 235 3,861 957 160.75%
-
Tax Rate 34.91% 37.07% - - 25.40% 3.16% 4.30% -
Total Cost 36,690 30,281 26,273 32,648 31,160 27,822 26,650 23.73%
-
Net Worth 170,999 169,069 166,542 167,839 170,374 175,637 173,390 -0.92%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 2,999 - 4,542 - - - 10,646 -56.99%
Div Payout % 74.35% - 0.00% - - - 1,112.52% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 170,999 169,069 166,542 167,839 170,374 175,637 173,390 -0.92%
NOSH 149,999 152,314 151,401 151,206 146,875 151,411 152,096 -0.92%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.91% 5.15% -6.57% -2.76% 0.75% 12.19% 3.47% -
ROE 2.36% 0.97% -0.97% -0.52% 0.14% 2.20% 0.55% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 27.15 20.96 16.28 21.01 21.38 20.93 18.15 30.76%
EPS 2.69 1.08 -1.07 -0.58 0.16 2.55 0.63 162.96%
DPS 2.00 0.00 3.00 0.00 0.00 0.00 7.00 -56.58%
NAPS 1.14 1.11 1.10 1.11 1.16 1.16 1.14 0.00%
Adjusted Per Share Value based on latest NOSH - 151,206
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.70 3.68 2.84 3.66 3.62 3.65 3.18 29.72%
EPS 0.47 0.19 -0.19 -0.10 0.03 0.45 0.11 163.07%
DPS 0.35 0.00 0.52 0.00 0.00 0.00 1.23 -56.70%
NAPS 0.1972 0.195 0.1921 0.1936 0.1965 0.2025 0.20 -0.93%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.95 0.92 0.95 0.92 1.19 1.13 1.35 -
P/RPS 3.50 4.39 5.83 4.38 5.57 5.40 7.44 -39.48%
P/EPS 35.32 85.19 -88.79 -158.62 743.75 44.31 214.56 -69.93%
EY 2.83 1.17 -1.13 -0.63 0.13 2.26 0.47 230.61%
DY 2.11 0.00 3.16 0.00 0.00 0.00 5.19 -45.09%
P/NAPS 0.83 0.83 0.86 0.83 1.03 0.97 1.18 -20.89%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 25/08/06 26/05/06 24/02/06 25/11/05 25/08/05 25/05/05 -
Price 1.04 0.93 0.94 0.95 0.97 1.20 1.06 -
P/RPS 3.83 4.44 5.77 4.52 4.54 5.73 5.84 -24.49%
P/EPS 38.66 86.11 -87.85 -163.79 606.25 47.06 168.47 -62.48%
EY 2.59 1.16 -1.14 -0.61 0.16 2.13 0.59 167.85%
DY 1.92 0.00 3.19 0.00 0.00 0.00 6.60 -56.06%
P/NAPS 0.91 0.84 0.85 0.86 0.84 1.03 0.93 -1.43%

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