[WMG] QoQ TTM Result on 31-Dec-2001 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- -12.29%
YoY- -57.76%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 110,066 95,562 86,682 82,437 86,422 84,213 89,791 14.52%
PBT -2,065 -10,605 -12,458 -12,069 -10,632 -7,284 -6,862 -55.06%
Tax -1,238 -560 2,093 5,333 6,185 7,284 6,862 -
NP -3,303 -11,165 -10,365 -6,736 -4,447 0 0 -
-
NP to SH -3,303 -11,165 -12,678 -12,335 -10,985 -7,732 -7,346 -41.28%
-
Tax Rate - - - - - - - -
Total Cost 113,369 106,727 97,047 89,173 90,869 84,213 89,791 16.80%
-
Net Worth 140,528 138,867 145,159 147,580 151,258 155,711 159,875 -8.23%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 3,024 3,024 3,024 3,016 3,016 3,016 3,016 0.17%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 140,528 138,867 145,159 147,580 151,258 155,711 159,875 -8.23%
NOSH 151,106 150,943 151,208 150,592 151,258 151,176 150,825 0.12%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -3.00% -11.68% -11.96% -8.17% -5.15% 0.00% 0.00% -
ROE -2.35% -8.04% -8.73% -8.36% -7.26% -4.97% -4.59% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 72.84 63.31 57.33 54.74 57.14 55.71 59.53 14.38%
EPS -2.19 -7.40 -8.38 -8.19 -7.26 -5.11 -4.87 -41.27%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 0.93 0.92 0.96 0.98 1.00 1.03 1.06 -8.34%
Adjusted Per Share Value based on latest NOSH - 150,592
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 12.69 11.02 10.00 9.51 9.97 9.71 10.35 14.54%
EPS -0.38 -1.29 -1.46 -1.42 -1.27 -0.89 -0.85 -41.50%
DPS 0.35 0.35 0.35 0.35 0.35 0.35 0.35 0.00%
NAPS 0.1621 0.1601 0.1674 0.1702 0.1744 0.1796 0.1844 -8.22%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.66 0.74 1.01 0.98 0.79 0.78 0.75 -
P/RPS 0.91 1.17 1.76 1.79 1.38 1.40 1.26 -19.48%
P/EPS -30.19 -10.00 -12.05 -11.96 -10.88 -15.25 -15.40 56.57%
EY -3.31 -10.00 -8.30 -8.36 -9.19 -6.56 -6.49 -36.13%
DY 3.03 2.70 1.98 2.04 2.53 2.56 2.67 8.78%
P/NAPS 0.71 0.80 1.05 1.00 0.79 0.76 0.71 0.00%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 26/08/02 24/05/02 27/02/02 29/11/01 27/08/01 28/05/01 -
Price 0.70 0.73 0.87 0.88 1.03 0.83 0.79 -
P/RPS 0.96 1.15 1.52 1.61 1.80 1.49 1.33 -19.51%
P/EPS -32.02 -9.87 -10.38 -10.74 -14.18 -16.23 -16.22 57.30%
EY -3.12 -10.13 -9.64 -9.31 -7.05 -6.16 -6.17 -36.50%
DY 2.86 2.74 2.30 2.27 1.94 2.41 2.53 8.50%
P/NAPS 0.75 0.79 0.91 0.90 1.03 0.81 0.75 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