[WMG] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -33.75%
YoY- 232.56%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 145,302 126,156 150,188 147,374 129,636 82,866 89,606 8.38%
PBT 17,626 8,604 27,316 19,412 7,426 -13,358 -5,816 -
Tax -6,266 -412 -824 -2,026 -2,198 13,358 5,816 -
NP 11,360 8,192 26,492 17,386 5,228 0 0 -
-
NP to SH 11,360 8,192 26,492 17,386 5,228 -13,520 -6,240 -
-
Tax Rate 35.55% 4.79% 3.02% 10.44% 29.60% - - -
Total Cost 133,942 117,964 123,696 129,988 124,408 82,866 89,606 6.92%
-
Net Worth 171,301 175,976 172,379 161,765 140,521 151,230 164,289 0.69%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 6,010 - - - - - - -
Div Payout % 52.91% - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 171,301 175,976 172,379 161,765 140,521 151,230 164,289 0.69%
NOSH 150,264 151,703 151,210 151,182 151,098 151,230 150,724 -0.05%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 7.82% 6.49% 17.64% 11.80% 4.03% 0.00% 0.00% -
ROE 6.63% 4.66% 15.37% 10.75% 3.72% -8.94% -3.80% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 96.70 83.16 99.32 97.48 85.80 54.79 59.45 8.44%
EPS 7.56 5.40 17.52 11.50 3.46 -8.94 -4.14 -
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.16 1.14 1.07 0.93 1.00 1.09 0.74%
Adjusted Per Share Value based on latest NOSH - 151,205
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 16.76 14.55 17.32 17.00 14.95 9.56 10.33 8.39%
EPS 1.31 0.94 3.06 2.00 0.60 -1.56 -0.72 -
DPS 0.69 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1975 0.2029 0.1988 0.1865 0.162 0.1744 0.1895 0.69%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.95 1.19 1.10 0.92 0.66 0.79 1.31 -
P/RPS 0.98 1.43 1.11 0.94 0.77 1.44 2.20 -12.60%
P/EPS 12.57 22.04 6.28 8.00 19.08 -8.84 -31.64 -
EY 7.96 4.54 15.93 12.50 5.24 -11.32 -3.16 -
DY 4.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.03 0.96 0.86 0.71 0.79 1.20 -5.95%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 25/11/05 29/11/04 28/11/03 26/11/02 29/11/01 29/11/00 -
Price 1.04 0.97 1.06 0.92 0.70 1.03 1.30 -
P/RPS 1.08 1.17 1.07 0.94 0.82 1.88 2.19 -11.10%
P/EPS 13.76 17.96 6.05 8.00 20.23 -11.52 -31.40 -
EY 7.27 5.57 16.53 12.50 4.94 -8.68 -3.18 -
DY 3.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.84 0.93 0.86 0.75 1.03 1.19 -4.37%

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