[WMG] YoY 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- -67.5%
YoY- -37.57%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
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 40,725 31,395 38,171 31,957 36,689 22,185 19,976 12.59%
PBT 6,199 315 6,755 2,453 4,134 -4,406 -1,058 -
Tax -2,164 -80 -224 -321 -719 4,406 1,058 -
NP 4,035 235 6,531 2,132 3,415 0 0 -
-
NP to SH 4,035 235 6,531 2,132 3,415 -4,447 -1,194 -
-
Tax Rate 34.91% 25.40% 3.32% 13.09% 17.39% - - -
Total Cost 36,690 31,160 31,640 29,825 33,274 22,185 19,976 10.65%
-
Net Worth 170,999 170,374 172,345 161,790 140,528 151,258 164,741 0.62%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 2,999 - - - - - - -
Div Payout % 74.35% - - - - - - -
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 170,999 170,374 172,345 161,790 140,528 151,258 164,741 0.62%
NOSH 149,999 146,875 151,180 151,205 151,106 151,258 151,139 -0.12%
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 9.91% 0.75% 17.11% 6.67% 9.31% 0.00% 0.00% -
ROE 2.36% 0.14% 3.79% 1.32% 2.43% -2.94% -0.72% -
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 27.15 21.38 25.25 21.13 24.28 14.67 13.22 12.73%
EPS 2.69 0.16 4.32 1.41 2.26 -2.94 -0.79 -
DPS 2.00 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 4.70 3.62 4.40 3.69 4.23 2.56 2.30 12.64%
EPS 0.47 0.03 0.75 0.25 0.39 -0.51 -0.14 -
DPS 0.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1972 0.1965 0.1987 0.1866 0.1621 0.1744 0.19 0.62%
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 3.50 5.57 4.36 4.35 2.72 5.39 9.91 -15.91%
P/EPS 35.32 743.75 25.46 65.25 29.20 -26.87 -165.82 -
EY 2.83 0.13 3.93 1.53 3.42 -3.72 -0.60 -
DY 2.11 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 3.83 4.54 4.20 4.35 2.88 7.02 9.84 -14.54%
P/EPS 38.66 606.25 24.54 65.25 30.97 -35.03 -164.56 -
EY 2.59 0.16 4.08 1.53 3.23 -2.85 -0.61 -
DY 1.92 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