[WMG] YoY Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 187.8%
YoY- 2.32%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 131,540 127,704 126,732 147,692 166,920 112,516 76,996 9.33%
PBT 24,840 10,456 15,948 27,608 29,012 -1,680 -9,092 -
Tax -6,484 -3,876 -504 -756 -2,768 1,680 9,092 -
NP 18,356 6,580 15,444 26,852 26,244 0 0 -
-
NP to SH 18,356 6,580 15,444 26,852 26,244 -3,200 -9,252 -
-
Tax Rate 26.10% 37.07% 3.16% 2.74% 9.54% - - -
Total Cost 113,184 121,124 111,288 120,840 140,676 112,516 76,996 6.62%
-
Net Worth 185,353 169,069 175,637 164,801 158,733 138,867 155,711 2.94%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 185,353 169,069 175,637 164,801 158,733 138,867 155,711 2.94%
NOSH 149,478 152,314 151,411 151,193 151,175 150,943 151,176 -0.18%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 13.95% 5.15% 12.19% 18.18% 15.72% 0.00% 0.00% -
ROE 9.90% 3.89% 8.79% 16.29% 16.53% -2.30% -5.94% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 88.00 83.84 83.70 97.68 110.42 74.54 50.93 9.53%
EPS 12.28 4.32 10.20 17.76 17.36 -2.12 -6.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.11 1.16 1.09 1.05 0.92 1.03 3.13%
Adjusted Per Share Value based on latest NOSH - 151,193
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 15.17 14.73 14.61 17.03 19.25 12.98 8.88 9.33%
EPS 2.12 0.76 1.78 3.10 3.03 -0.37 -1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2138 0.195 0.2025 0.19 0.1831 0.1601 0.1796 2.94%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.42 0.92 1.13 0.88 0.72 0.74 0.78 -
P/RPS 1.61 1.10 1.35 0.90 0.65 0.99 1.53 0.85%
P/EPS 11.56 21.30 11.08 4.95 4.15 -34.91 -12.75 -
EY 8.65 4.70 9.03 20.18 24.11 -2.86 -7.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.83 0.97 0.81 0.69 0.80 0.76 7.14%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 25/08/06 25/08/05 27/08/04 22/08/03 26/08/02 27/08/01 -
Price 1.12 0.93 1.20 0.85 0.95 0.73 0.83 -
P/RPS 1.27 1.11 1.43 0.87 0.86 0.98 1.63 -4.07%
P/EPS 9.12 21.53 11.76 4.79 5.47 -34.43 -13.56 -
EY 10.96 4.65 8.50 20.89 18.27 -2.90 -7.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.84 1.03 0.78 0.90 0.79 0.81 1.77%

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