[WMG] YoY Annualized Quarter Result on 30-Sep-2001 [#2]

Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -46.13%
YoY- -116.67%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 150,188 147,374 129,636 82,866 89,606 67,590 77,882 -0.69%
PBT 27,316 19,412 7,426 -13,358 -5,816 1,362 -25,082 -
Tax -824 -2,026 -2,198 13,358 5,816 -782 25,082 -
NP 26,492 17,386 5,228 0 0 580 0 -100.00%
-
NP to SH 26,492 17,386 5,228 -13,520 -6,240 580 -26,388 -
-
Tax Rate 3.02% 10.44% 29.60% - - 57.42% - -
Total Cost 123,696 129,988 124,408 82,866 89,606 67,010 77,882 -0.49%
-
Net Worth 172,379 161,765 140,521 151,230 164,289 180,105 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 172,379 161,765 140,521 151,230 164,289 180,105 0 -100.00%
NOSH 151,210 151,182 151,098 151,230 150,724 152,631 149,931 -0.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 17.64% 11.80% 4.03% 0.00% 0.00% 0.86% 0.00% -
ROE 15.37% 10.75% 3.72% -8.94% -3.80% 0.32% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 99.32 97.48 85.80 54.79 59.45 44.28 51.94 -0.68%
EPS 17.52 11.50 3.46 -8.94 -4.14 0.38 -17.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.07 0.93 1.00 1.09 1.18 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 151,258
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 17.32 17.00 14.95 9.56 10.33 7.79 8.98 -0.69%
EPS 3.06 2.00 0.60 -1.56 -0.72 0.07 -3.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1988 0.1865 0.162 0.1744 0.1895 0.2077 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 1.10 0.92 0.66 0.79 1.31 0.00 0.00 -
P/RPS 1.11 0.94 0.77 1.44 2.20 0.00 0.00 -100.00%
P/EPS 6.28 8.00 19.08 -8.84 -31.64 0.00 0.00 -100.00%
EY 15.93 12.50 5.24 -11.32 -3.16 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.86 0.71 0.79 1.20 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 29/11/04 28/11/03 26/11/02 29/11/01 29/11/00 12/11/99 - -
Price 1.06 0.92 0.70 1.03 1.30 0.00 0.00 -
P/RPS 1.07 0.94 0.82 1.88 2.19 0.00 0.00 -100.00%
P/EPS 6.05 8.00 20.23 -11.52 -31.40 0.00 0.00 -100.00%
EY 16.53 12.50 4.94 -8.68 -3.18 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.86 0.75 1.03 1.19 0.00 0.00 -100.00%

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