[WMG] YoY Cumulative Quarter Result on 31-Dec-2002 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 214.27%
YoY- 190.78%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 94,849 103,167 96,370 97,093 62,206 69,561 51,112 -0.65%
PBT 3,723 16,751 8,964 9,360 -8,953 -3,746 -2,545 -
Tax -504 -515 -1,156 -1,145 8,953 3,746 2,545 -
NP 3,219 16,236 7,808 8,215 0 0 0 -100.00%
-
NP to SH 3,219 16,751 7,808 8,215 -9,049 -4,060 -2,987 -
-
Tax Rate 13.54% 3.07% 12.90% 12.23% - - - -
Total Cost 91,630 86,931 88,562 88,878 62,206 69,561 51,112 -0.61%
-
Net Worth 168,541 176,244 155,555 146,480 148,047 163,611 172,615 0.02%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 168,541 176,244 155,555 146,480 148,047 163,611 172,615 0.02%
NOSH 151,839 155,968 151,025 151,011 151,068 151,492 150,100 -0.01%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 3.39% 15.74% 8.10% 8.46% 0.00% 0.00% 0.00% -
ROE 1.91% 9.50% 5.02% 5.61% -6.11% -2.48% -1.73% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 62.47 66.15 63.81 64.30 41.18 45.92 34.05 -0.64%
EPS 2.12 10.74 5.17 5.44 -5.99 -2.68 -1.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.13 1.03 0.97 0.98 1.08 1.15 0.03%
Adjusted Per Share Value based on latest NOSH - 150,943
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 10.94 11.90 11.11 11.20 7.17 8.02 5.89 -0.65%
EPS 0.37 1.93 0.90 0.95 -1.04 -0.47 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1944 0.2032 0.1794 0.1689 0.1707 0.1887 0.1991 0.02%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.92 1.06 0.92 0.61 0.98 0.95 0.00 -
P/RPS 1.47 1.60 1.44 0.95 2.38 2.07 0.00 -100.00%
P/EPS 43.40 9.87 17.79 11.21 -16.36 -35.45 0.00 -100.00%
EY 2.30 10.13 5.62 8.92 -6.11 -2.82 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.94 0.89 0.63 1.00 0.88 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 24/02/05 26/02/04 26/02/03 27/02/02 27/02/01 28/02/00 -
Price 0.95 1.20 1.00 0.56 0.88 0.86 2.60 -
P/RPS 1.52 1.81 1.57 0.87 2.14 1.87 7.64 1.73%
P/EPS 44.81 11.17 19.34 10.29 -14.69 -32.09 -130.65 -
EY 2.23 8.95 5.17 9.71 -6.81 -3.12 -0.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.06 0.97 0.58 0.90 0.80 2.26 1.03%

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