[WMG] YoY Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 72.64%
YoY- 38.67%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 130,234 151,822 123,752 145,302 126,156 150,188 147,374 -2.03%
PBT 6,042 11,522 13,644 17,626 8,604 27,316 19,412 -17.66%
Tax 402 -1,880 -3,782 -6,266 -412 -824 -2,026 -
NP 6,444 9,642 9,862 11,360 8,192 26,492 17,386 -15.23%
-
NP to SH 1,850 9,642 9,862 11,360 8,192 26,492 17,386 -31.13%
-
Tax Rate -6.65% 16.32% 27.72% 35.55% 4.79% 3.02% 10.44% -
Total Cost 123,790 142,180 113,890 133,942 117,964 123,696 129,988 -0.81%
-
Net Worth 200,898 196,133 185,849 171,301 175,976 172,379 161,765 3.67%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - 6,010 - - - -
Div Payout % - - - 52.91% - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 200,898 196,133 185,849 171,301 175,976 172,379 161,765 3.67%
NOSH 144,531 149,720 149,878 150,264 151,703 151,210 151,182 -0.74%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 4.95% 6.35% 7.97% 7.82% 6.49% 17.64% 11.80% -
ROE 0.92% 4.92% 5.31% 6.63% 4.66% 15.37% 10.75% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 90.11 101.40 82.57 96.70 83.16 99.32 97.48 -1.30%
EPS 1.28 6.44 6.58 7.56 5.40 17.52 11.50 -30.62%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.39 1.31 1.24 1.14 1.16 1.14 1.07 4.45%
Adjusted Per Share Value based on latest NOSH - 149,999
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 15.02 17.51 14.27 16.76 14.55 17.32 17.00 -2.04%
EPS 0.21 1.11 1.14 1.31 0.94 3.06 2.00 -31.29%
DPS 0.00 0.00 0.00 0.69 0.00 0.00 0.00 -
NAPS 0.2317 0.2262 0.2143 0.1975 0.2029 0.1988 0.1865 3.67%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.82 0.72 1.16 0.95 1.19 1.10 0.92 -
P/RPS 0.91 0.71 1.40 0.98 1.43 1.11 0.94 -0.53%
P/EPS 64.06 11.18 17.63 12.57 22.04 6.28 8.00 41.39%
EY 1.56 8.94 5.67 7.96 4.54 15.93 12.50 -29.28%
DY 0.00 0.00 0.00 4.21 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.94 0.83 1.03 0.96 0.86 -6.08%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 26/11/08 28/11/07 23/11/06 25/11/05 29/11/04 28/11/03 -
Price 0.73 0.60 0.99 1.04 0.97 1.06 0.92 -
P/RPS 0.81 0.59 1.20 1.08 1.17 1.07 0.94 -2.44%
P/EPS 57.03 9.32 15.05 13.76 17.96 6.05 8.00 38.68%
EY 1.75 10.73 6.65 7.27 5.57 16.53 12.50 -27.91%
DY 0.00 0.00 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 0.53 0.46 0.80 0.91 0.84 0.93 0.86 -7.74%

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