[WMG] QoQ Quarter Result on 31-Mar-2007 [#4]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 1.92%
YoY- 642.59%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 29,833 28,991 32,885 45,843 42,697 40,725 31,926 -4.40%
PBT -3,323 612 6,210 12,019 11,942 6,199 2,614 -
Tax 693 -270 -1,621 -3,229 -3,318 -2,164 -969 -
NP -2,630 342 4,589 8,790 8,624 4,035 1,645 -
-
NP to SH -2,630 342 4,589 8,790 8,624 4,035 1,645 -
-
Tax Rate - 44.12% 26.10% 26.87% 27.78% 34.91% 37.07% -
Total Cost 32,463 28,649 28,296 37,053 34,073 36,690 30,281 4.73%
-
Net Worth 177,337 184,382 185,353 180,964 172,180 170,999 169,069 3.22%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - 5,982 - 2,999 - -
Div Payout % - - - 68.06% - 74.35% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 177,337 184,382 185,353 180,964 172,180 170,999 169,069 3.22%
NOSH 150,285 148,695 149,478 149,557 149,722 149,999 152,314 -0.88%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -8.82% 1.18% 13.95% 19.17% 20.20% 9.91% 5.15% -
ROE -1.48% 0.19% 2.48% 4.86% 5.01% 2.36% 0.97% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 19.85 19.50 22.00 30.65 28.52 27.15 20.96 -3.55%
EPS -1.75 0.23 3.07 5.88 5.76 2.69 1.08 -
DPS 0.00 0.00 0.00 4.00 0.00 2.00 0.00 -
NAPS 1.18 1.24 1.24 1.21 1.15 1.14 1.11 4.14%
Adjusted Per Share Value based on latest NOSH - 149,557
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 3.44 3.34 3.79 5.29 4.92 4.70 3.68 -4.38%
EPS -0.30 0.04 0.53 1.01 0.99 0.47 0.19 -
DPS 0.00 0.00 0.00 0.69 0.00 0.35 0.00 -
NAPS 0.2045 0.2126 0.2138 0.2087 0.1986 0.1972 0.195 3.21%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.00 1.16 1.42 0.99 1.01 0.95 0.92 -
P/RPS 5.04 5.95 6.45 3.23 3.54 3.50 4.39 9.61%
P/EPS -57.14 504.35 46.25 16.84 17.53 35.32 85.19 -
EY -1.75 0.20 2.16 5.94 5.70 2.83 1.17 -
DY 0.00 0.00 0.00 4.04 0.00 2.11 0.00 -
P/NAPS 0.85 0.94 1.15 0.82 0.88 0.83 0.83 1.59%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 28/11/07 29/08/07 25/05/07 27/02/07 23/11/06 25/08/06 -
Price 0.80 0.99 1.12 0.98 1.04 1.04 0.93 -
P/RPS 4.03 5.08 5.09 3.20 3.65 3.83 4.44 -6.23%
P/EPS -45.71 430.43 36.48 16.67 18.06 38.66 86.11 -
EY -2.19 0.23 2.74 6.00 5.54 2.59 1.16 -
DY 0.00 0.00 0.00 4.08 0.00 1.92 0.00 -
P/NAPS 0.68 0.80 0.90 0.81 0.90 0.91 0.84 -13.10%

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