[WMG] QoQ TTM Result on 31-Dec-2000 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- 23.02%
YoY- -148.14%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 86,422 84,213 89,791 87,886 80,445 79,512 54,685 35.63%
PBT -10,632 -7,284 -6,862 -7,511 -9,900 -8,528 -6,677 36.32%
Tax 6,185 7,284 6,862 7,511 9,900 8,654 6,803 -6.14%
NP -4,447 0 0 0 0 126 126 -
-
NP to SH -10,985 -7,732 -7,346 -7,819 -10,157 -8,837 -6,910 36.17%
-
Tax Rate - - - - - - - -
Total Cost 90,869 84,213 89,791 87,886 80,445 79,386 54,559 40.46%
-
Net Worth 151,258 155,711 159,875 163,567 164,741 165,601 166,899 -6.34%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 3,016 3,016 3,016 3,007 3,007 3,007 3,007 0.19%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 151,258 155,711 159,875 163,567 164,741 165,601 166,899 -6.34%
NOSH 151,258 151,176 150,825 151,451 151,139 150,546 150,360 0.39%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin -5.15% 0.00% 0.00% 0.00% 0.00% 0.16% 0.23% -
ROE -7.26% -4.97% -4.59% -4.78% -6.17% -5.34% -4.14% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 57.14 55.71 59.53 58.03 53.23 52.82 36.37 35.10%
EPS -7.26 -5.11 -4.87 -5.16 -6.72 -5.87 -4.60 35.51%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 1.00 1.03 1.06 1.08 1.09 1.10 1.11 -6.71%
Adjusted Per Share Value based on latest NOSH - 151,451
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 9.97 9.71 10.35 10.14 9.28 9.17 6.31 35.61%
EPS -1.27 -0.89 -0.85 -0.90 -1.17 -1.02 -0.80 36.04%
DPS 0.35 0.35 0.35 0.35 0.35 0.35 0.35 0.00%
NAPS 0.1744 0.1796 0.1844 0.1886 0.19 0.191 0.1925 -6.36%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.79 0.78 0.75 0.95 1.31 1.51 2.52 -
P/RPS 1.38 1.40 1.26 1.64 2.46 2.86 6.93 -65.86%
P/EPS -10.88 -15.25 -15.40 -18.40 -19.49 -25.72 -54.83 -65.94%
EY -9.19 -6.56 -6.49 -5.43 -5.13 -3.89 -1.82 194.03%
DY 2.53 2.56 2.67 2.11 1.53 1.32 0.79 117.11%
P/NAPS 0.79 0.76 0.71 0.88 1.20 1.37 2.27 -50.49%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/11/01 27/08/01 28/05/01 27/02/01 29/11/00 25/08/00 - -
Price 1.03 0.83 0.79 0.86 1.30 1.55 0.00 -
P/RPS 1.80 1.49 1.33 1.48 2.44 2.93 0.00 -
P/EPS -14.18 -16.23 -16.22 -16.66 -19.34 -26.41 0.00 -
EY -7.05 -6.16 -6.17 -6.00 -5.17 -3.79 0.00 -
DY 1.94 2.41 2.53 2.33 1.54 1.29 0.00 -
P/NAPS 1.03 0.81 0.75 0.80 1.19 1.41 0.00 -

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