[WMG] QoQ Quarter Result on 31-Mar-2005 [#4]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -69.07%
YoY- -37.16%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 31,771 31,395 31,683 27,607 28,073 38,171 36,923 -9.50%
PBT -579 315 3,987 1,000 3,094 6,755 6,902 -
Tax -298 -80 -126 -43 -103 -224 -189 35.35%
NP -877 235 3,861 957 2,991 6,531 6,713 -
-
NP to SH -877 235 3,861 957 3,094 6,531 6,713 -
-
Tax Rate - 25.40% 3.16% 4.30% 3.33% 3.32% 2.74% -
Total Cost 32,648 31,160 27,822 26,650 25,082 31,640 30,210 5.29%
-
Net Worth 167,839 170,374 175,637 173,390 176,576 172,345 164,801 1.22%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 10,646 - - - -
Div Payout % - - - 1,112.52% - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 167,839 170,374 175,637 173,390 176,576 172,345 164,801 1.22%
NOSH 151,206 146,875 151,411 152,096 156,262 151,180 151,193 0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -2.76% 0.75% 12.19% 3.47% 10.65% 17.11% 18.18% -
ROE -0.52% 0.14% 2.20% 0.55% 1.75% 3.79% 4.07% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 21.01 21.38 20.93 18.15 17.97 25.25 24.42 -9.51%
EPS -0.58 0.16 2.55 0.63 1.98 4.32 4.44 -
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.11 1.16 1.16 1.14 1.13 1.14 1.09 1.21%
Adjusted Per Share Value based on latest NOSH - 152,096
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3.66 3.62 3.65 3.18 3.24 4.40 4.26 -9.60%
EPS -0.10 0.03 0.45 0.11 0.36 0.75 0.77 -
DPS 0.00 0.00 0.00 1.23 0.00 0.00 0.00 -
NAPS 0.1936 0.1965 0.2025 0.20 0.2036 0.1987 0.19 1.25%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.92 1.19 1.13 1.35 1.06 1.10 0.88 -
P/RPS 4.38 5.57 5.40 7.44 5.90 4.36 3.60 13.92%
P/EPS -158.62 743.75 44.31 214.56 53.54 25.46 19.82 -
EY -0.63 0.13 2.26 0.47 1.87 3.93 5.05 -
DY 0.00 0.00 0.00 5.19 0.00 0.00 0.00 -
P/NAPS 0.83 1.03 0.97 1.18 0.94 0.96 0.81 1.63%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 25/11/05 25/08/05 25/05/05 24/02/05 29/11/04 27/08/04 -
Price 0.95 0.97 1.20 1.06 1.20 1.06 0.85 -
P/RPS 4.52 4.54 5.73 5.84 6.68 4.20 3.48 18.98%
P/EPS -163.79 606.25 47.06 168.47 60.61 24.54 19.14 -
EY -0.61 0.16 2.13 0.59 1.65 4.08 5.22 -
DY 0.00 0.00 0.00 6.60 0.00 0.00 0.00 -
P/NAPS 0.86 0.84 1.03 0.93 1.06 0.93 0.78 6.70%

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