[WMG] YoY Quarter Result on 31-Mar-2004 [#4]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 271.7%
YoY- -69.09%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 45,843 24,653 27,607 28,069 32,224 24,475 20,230 14.60%
PBT 12,019 -1,032 1,000 1,302 5,071 -3,505 -3,116 -
Tax -3,229 -588 -43 221 -144 3,505 3,116 -
NP 8,790 -1,620 957 1,523 4,927 0 0 -
-
NP to SH 8,790 -1,620 957 1,523 4,927 -3,629 -3,286 -
-
Tax Rate 26.87% - 4.30% -16.97% 2.84% - - -
Total Cost 37,053 26,273 26,650 26,546 27,297 24,475 20,230 10.60%
-
Net Worth 180,964 166,542 173,390 150,410 151,134 145,159 159,875 2.08%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 5,982 4,542 10,646 4,512 4,534 3,024 3,016 12.08%
Div Payout % 68.06% 0.00% 1,112.52% 296.28% 92.02% 0.00% 0.00% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 180,964 166,542 173,390 150,410 151,134 145,159 159,875 2.08%
NOSH 149,557 151,401 152,096 150,410 151,134 151,208 150,825 -0.14%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 19.17% -6.57% 3.47% 5.43% 15.29% 0.00% 0.00% -
ROE 4.86% -0.97% 0.55% 1.01% 3.26% -2.50% -2.06% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 30.65 16.28 18.15 18.66 21.32 16.19 13.41 14.76%
EPS 5.88 -1.07 0.63 1.01 3.26 -2.40 -2.18 -
DPS 4.00 3.00 7.00 3.00 3.00 2.00 2.00 12.24%
NAPS 1.21 1.10 1.14 1.00 1.00 0.96 1.06 2.22%
Adjusted Per Share Value based on latest NOSH - 150,410
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 5.29 2.84 3.18 3.24 3.72 2.82 2.33 14.63%
EPS 1.01 -0.19 0.11 0.18 0.57 -0.42 -0.38 -
DPS 0.69 0.52 1.23 0.52 0.52 0.35 0.35 11.97%
NAPS 0.2087 0.1921 0.20 0.1735 0.1743 0.1674 0.1844 2.08%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.99 0.95 1.35 1.00 0.58 1.01 0.75 -
P/RPS 3.23 5.83 7.44 5.36 2.72 6.24 5.59 -8.73%
P/EPS 16.84 -88.79 214.56 98.76 17.79 -42.08 -34.42 -
EY 5.94 -1.13 0.47 1.01 5.62 -2.38 -2.90 -
DY 4.04 3.16 5.19 3.00 5.17 1.98 2.67 7.14%
P/NAPS 0.82 0.86 1.18 1.00 0.58 1.05 0.71 2.42%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 26/05/06 25/05/05 27/05/04 28/05/03 24/05/02 28/05/01 -
Price 0.98 0.94 1.06 0.88 0.58 0.87 0.79 -
P/RPS 3.20 5.77 5.84 4.72 2.72 5.37 5.89 -9.66%
P/EPS 16.67 -87.85 168.47 86.91 17.79 -36.25 -36.26 -
EY 6.00 -1.14 0.59 1.15 5.62 -2.76 -2.76 -
DY 4.08 3.19 6.60 3.41 5.17 2.30 2.53 8.28%
P/NAPS 0.81 0.85 0.93 0.88 0.58 0.91 0.75 1.29%

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