[WMG] QoQ Quarter Result on 31-Mar-2002 [#4]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -58.54%
YoY- -10.44%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 32,275 36,689 28,129 24,475 20,773 22,185 19,249 41.00%
PBT 5,647 4,134 -420 -3,505 -2,274 -4,406 -2,273 -
Tax -47 -719 420 3,505 2,274 4,406 2,273 -
NP 5,600 3,415 0 0 0 0 0 -
-
NP to SH 5,600 3,415 -800 -3,629 -2,289 -4,447 -2,313 -
-
Tax Rate 0.83% 17.39% - - - - - -
Total Cost 26,675 33,274 28,129 24,475 20,773 22,185 19,249 24.22%
-
Net Worth 146,415 140,528 138,867 145,159 147,580 151,258 155,711 -4.00%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - 3,024 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 146,415 140,528 138,867 145,159 147,580 151,258 155,711 -4.00%
NOSH 150,943 151,106 150,943 151,208 150,592 151,258 151,176 -0.10%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 17.35% 9.31% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 3.82% 2.43% -0.58% -2.50% -1.55% -2.94% -1.49% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 21.38 24.28 18.64 16.19 13.79 14.67 12.73 41.15%
EPS 3.71 2.26 -0.53 -2.40 -1.52 -2.94 -1.53 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.97 0.93 0.92 0.96 0.98 1.00 1.03 -3.91%
Adjusted Per Share Value based on latest NOSH - 151,208
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 3.72 4.23 3.24 2.82 2.40 2.56 2.22 40.94%
EPS 0.65 0.39 -0.09 -0.42 -0.26 -0.51 -0.27 -
DPS 0.00 0.00 0.00 0.35 0.00 0.00 0.00 -
NAPS 0.1688 0.1621 0.1601 0.1674 0.1702 0.1744 0.1796 -4.03%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.61 0.66 0.74 1.01 0.98 0.79 0.78 -
P/RPS 2.85 2.72 3.97 6.24 7.10 5.39 6.13 -39.90%
P/EPS 16.44 29.20 -139.62 -42.08 -64.47 -26.87 -50.98 -
EY 6.08 3.42 -0.72 -2.38 -1.55 -3.72 -1.96 -
DY 0.00 0.00 0.00 1.98 0.00 0.00 0.00 -
P/NAPS 0.63 0.71 0.80 1.05 1.00 0.79 0.76 -11.72%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 26/11/02 26/08/02 24/05/02 27/02/02 29/11/01 27/08/01 -
Price 0.56 0.70 0.73 0.87 0.88 1.03 0.83 -
P/RPS 2.62 2.88 3.92 5.37 6.38 7.02 6.52 -45.45%
P/EPS 15.09 30.97 -137.74 -36.25 -57.89 -35.03 -54.25 -
EY 6.63 3.23 -0.73 -2.76 -1.73 -2.85 -1.84 -
DY 0.00 0.00 0.00 2.30 0.00 0.00 0.00 -
P/NAPS 0.58 0.75 0.79 0.91 0.90 1.03 0.81 -19.91%

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