[WMG] YoY Cumulative Quarter Result on 31-Dec-2001 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- -33.86%
YoY- -122.88%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Cumulative Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 103,167 96,370 97,093 62,206 69,561 51,112 0 -100.00%
PBT 16,751 8,964 9,360 -8,953 -3,746 -2,545 0 -100.00%
Tax -515 -1,156 -1,145 8,953 3,746 2,545 0 -100.00%
NP 16,236 7,808 8,215 0 0 0 0 -100.00%
-
NP to SH 16,751 7,808 8,215 -9,049 -4,060 -2,987 0 -100.00%
-
Tax Rate 3.07% 12.90% 12.23% - - - - -
Total Cost 86,931 88,562 88,878 62,206 69,561 51,112 0 -100.00%
-
Net Worth 176,244 155,555 146,480 148,047 163,611 172,615 0 -100.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 176,244 155,555 146,480 148,047 163,611 172,615 0 -100.00%
NOSH 155,968 151,025 151,011 151,068 151,492 150,100 149,931 -0.04%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 15.74% 8.10% 8.46% 0.00% 0.00% 0.00% 0.00% -
ROE 9.50% 5.02% 5.61% -6.11% -2.48% -1.73% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 66.15 63.81 64.30 41.18 45.92 34.05 0.00 -100.00%
EPS 10.74 5.17 5.44 -5.99 -2.68 -1.99 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.03 0.97 0.98 1.08 1.15 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 150,592
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 11.90 11.11 11.20 7.17 8.02 5.89 0.00 -100.00%
EPS 1.93 0.90 0.95 -1.04 -0.47 -0.34 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2032 0.1794 0.1689 0.1707 0.1887 0.1991 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 1.06 0.92 0.61 0.98 0.95 0.00 0.00 -
P/RPS 1.60 1.44 0.95 2.38 2.07 0.00 0.00 -100.00%
P/EPS 9.87 17.79 11.21 -16.36 -35.45 0.00 0.00 -100.00%
EY 10.13 5.62 8.92 -6.11 -2.82 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.89 0.63 1.00 0.88 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 24/02/05 26/02/04 26/02/03 27/02/02 27/02/01 28/02/00 - -
Price 1.20 1.00 0.56 0.88 0.86 2.60 0.00 -
P/RPS 1.81 1.57 0.87 2.14 1.87 7.64 0.00 -100.00%
P/EPS 11.17 19.34 10.29 -14.69 -32.09 -130.65 0.00 -100.00%
EY 8.95 5.17 9.71 -6.81 -3.12 -0.77 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.97 0.58 0.90 0.80 2.26 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