[WMG] QoQ TTM Result on 31-Mar-2001 [#4]

Announcement Date
28-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Mar-2001 [#4]
Profit Trend
QoQ- 6.05%
YoY- -6.31%
Quarter Report
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 82,437 86,422 84,213 89,791 87,886 80,445 79,512 2.43%
PBT -12,069 -10,632 -7,284 -6,862 -7,511 -9,900 -8,528 25.97%
Tax 5,333 6,185 7,284 6,862 7,511 9,900 8,654 -27.51%
NP -6,736 -4,447 0 0 0 0 126 -
-
NP to SH -12,335 -10,985 -7,732 -7,346 -7,819 -10,157 -8,837 24.82%
-
Tax Rate - - - - - - - -
Total Cost 89,173 90,869 84,213 89,791 87,886 80,445 79,386 8.03%
-
Net Worth 147,580 151,258 155,711 159,875 163,567 164,741 165,601 -7.37%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 3,016 3,016 3,016 3,016 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
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 147,580 151,258 155,711 159,875 163,567 164,741 165,601 -7.37%
NOSH 150,592 151,258 151,176 150,825 151,451 151,139 150,546 0.02%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin -8.17% -5.15% 0.00% 0.00% 0.00% 0.00% 0.16% -
ROE -8.36% -7.26% -4.97% -4.59% -4.78% -6.17% -5.34% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 54.74 57.14 55.71 59.53 58.03 53.23 52.82 2.40%
EPS -8.19 -7.26 -5.11 -4.87 -5.16 -6.72 -5.87 24.78%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 0.98 1.00 1.03 1.06 1.08 1.09 1.10 -7.39%
Adjusted Per Share Value based on latest NOSH - 150,825
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 9.51 9.97 9.71 10.35 10.14 9.28 9.17 2.45%
EPS -1.42 -1.27 -0.89 -0.85 -0.90 -1.17 -1.02 24.60%
DPS 0.35 0.35 0.35 0.35 0.35 0.35 0.35 0.00%
NAPS 0.1702 0.1744 0.1796 0.1844 0.1886 0.19 0.191 -7.37%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 0.98 0.79 0.78 0.75 0.95 1.31 1.51 -
P/RPS 1.79 1.38 1.40 1.26 1.64 2.46 2.86 -26.76%
P/EPS -11.96 -10.88 -15.25 -15.40 -18.40 -19.49 -25.72 -39.89%
EY -8.36 -9.19 -6.56 -6.49 -5.43 -5.13 -3.89 66.30%
DY 2.04 2.53 2.56 2.67 2.11 1.53 1.32 33.56%
P/NAPS 1.00 0.79 0.76 0.71 0.88 1.20 1.37 -18.88%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 27/02/02 29/11/01 27/08/01 28/05/01 27/02/01 29/11/00 25/08/00 -
Price 0.88 1.03 0.83 0.79 0.86 1.30 1.55 -
P/RPS 1.61 1.80 1.49 1.33 1.48 2.44 2.93 -32.83%
P/EPS -10.74 -14.18 -16.23 -16.22 -16.66 -19.34 -26.41 -45.02%
EY -9.31 -7.05 -6.16 -6.17 -6.00 -5.17 -3.79 81.75%
DY 2.27 1.94 2.41 2.53 2.33 1.54 1.29 45.60%
P/NAPS 0.90 1.03 0.81 0.75 0.80 1.19 1.41 -25.80%

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