[WMG] QoQ TTM Result on 31-Mar-2002 [#4]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -2.78%
YoY- -72.58%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 121,568 110,066 95,562 86,682 82,437 86,422 84,213 27.64%
PBT 5,856 -2,065 -10,605 -12,458 -12,069 -10,632 -7,284 -
Tax -1,270 -1,238 -560 2,093 5,333 6,185 7,284 -
NP 4,586 -3,303 -11,165 -10,365 -6,736 -4,447 0 -
-
NP to SH 4,586 -3,303 -11,165 -12,678 -12,335 -10,985 -7,732 -
-
Tax Rate 21.69% - - - - - - -
Total Cost 116,982 113,369 106,727 97,047 89,173 90,869 84,213 24.42%
-
Net Worth 146,415 140,528 138,867 145,159 147,580 151,258 155,711 -4.00%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 3,024 3,024 3,024 3,024 3,016 3,016 3,016 0.17%
Div Payout % 65.94% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 146,415 140,528 138,867 145,159 147,580 151,258 155,711 -4.00%
NOSH 150,943 151,106 150,943 151,208 150,592 151,258 151,176 -0.10%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.77% -3.00% -11.68% -11.96% -8.17% -5.15% 0.00% -
ROE 3.13% -2.35% -8.04% -8.73% -8.36% -7.26% -4.97% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 80.54 72.84 63.31 57.33 54.74 57.14 55.71 27.76%
EPS 3.04 -2.19 -7.40 -8.38 -8.19 -7.26 -5.11 -
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 0.97 0.93 0.92 0.96 0.98 1.00 1.03 -3.91%
Adjusted Per Share Value based on latest NOSH - 151,208
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 14.02 12.69 11.02 10.00 9.51 9.97 9.71 27.66%
EPS 0.53 -0.38 -1.29 -1.46 -1.42 -1.27 -0.89 -
DPS 0.35 0.35 0.35 0.35 0.35 0.35 0.35 0.00%
NAPS 0.1688 0.1621 0.1601 0.1674 0.1702 0.1744 0.1796 -4.03%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.61 0.66 0.74 1.01 0.98 0.79 0.78 -
P/RPS 0.76 0.91 1.17 1.76 1.79 1.38 1.40 -33.37%
P/EPS 20.08 -30.19 -10.00 -12.05 -11.96 -10.88 -15.25 -
EY 4.98 -3.31 -10.00 -8.30 -8.36 -9.19 -6.56 -
DY 3.28 3.03 2.70 1.98 2.04 2.53 2.56 17.91%
P/NAPS 0.63 0.71 0.80 1.05 1.00 0.79 0.76 -11.72%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 26/11/02 26/08/02 24/05/02 27/02/02 29/11/01 27/08/01 -
Price 0.56 0.70 0.73 0.87 0.88 1.03 0.83 -
P/RPS 0.70 0.96 1.15 1.52 1.61 1.80 1.49 -39.48%
P/EPS 18.43 -32.02 -9.87 -10.38 -10.74 -14.18 -16.23 -
EY 5.43 -3.12 -10.13 -9.64 -9.31 -7.05 -6.16 -
DY 3.57 2.86 2.74 2.30 2.27 1.94 2.41 29.85%
P/NAPS 0.58 0.75 0.79 0.91 0.90 1.03 0.81 -19.91%

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