[WMG] YoY TTM Result on 30-Jun-2003 [#1]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 56.01%
YoY- 283.64%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 119,745 125,534 119,631 142,918 95,562 84,213 79,512 7.05%
PBT 1,318 14,836 9,914 22,105 -10,605 -7,284 -8,528 -
Tax -1,935 -496 -433 -1,602 -560 7,284 8,654 -
NP -617 14,340 9,481 20,503 -11,165 0 126 -
-
NP to SH -617 14,340 9,625 20,503 -11,165 -7,732 -8,837 -35.81%
-
Tax Rate 146.81% 3.34% 4.37% 7.25% - - - -
Total Cost 120,362 111,194 110,150 122,415 106,727 84,213 79,386 7.17%
-
Net Worth 169,069 175,637 164,801 158,733 138,867 155,711 165,601 0.34%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 4,542 10,646 4,512 4,534 3,024 3,016 3,007 7.11%
Div Payout % 0.00% 74.25% 46.88% 22.11% 0.00% 0.00% 0.00% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 169,069 175,637 164,801 158,733 138,867 155,711 165,601 0.34%
NOSH 152,314 151,411 151,193 151,175 150,943 151,176 150,546 0.19%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -0.52% 11.42% 7.93% 14.35% -11.68% 0.00% 0.16% -
ROE -0.36% 8.16% 5.84% 12.92% -8.04% -4.97% -5.34% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 78.62 82.91 79.12 94.54 63.31 55.71 52.82 6.85%
EPS -0.41 9.47 6.37 13.56 -7.40 -5.11 -5.87 -35.81%
DPS 2.98 7.03 3.00 3.00 2.00 2.00 2.00 6.86%
NAPS 1.11 1.16 1.09 1.05 0.92 1.03 1.10 0.15%
Adjusted Per Share Value based on latest NOSH - 151,175
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 13.81 14.48 13.80 16.48 11.02 9.71 9.17 7.05%
EPS -0.07 1.65 1.11 2.36 -1.29 -0.89 -1.02 -36.00%
DPS 0.52 1.23 0.52 0.52 0.35 0.35 0.35 6.81%
NAPS 0.195 0.2025 0.19 0.1831 0.1601 0.1796 0.191 0.34%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.92 1.13 0.88 0.72 0.74 0.78 1.51 -
P/RPS 1.17 1.36 1.11 0.76 1.17 1.40 2.86 -13.83%
P/EPS -227.11 11.93 13.82 5.31 -10.00 -15.25 -25.72 43.74%
EY -0.44 8.38 7.23 18.84 -10.00 -6.56 -3.89 -30.44%
DY 3.24 6.22 3.41 4.17 2.70 2.56 1.32 16.13%
P/NAPS 0.83 0.97 0.81 0.69 0.80 0.76 1.37 -8.00%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 25/08/05 27/08/04 22/08/03 26/08/02 27/08/01 25/08/00 -
Price 0.93 1.20 0.85 0.95 0.73 0.83 1.55 -
P/RPS 1.18 1.45 1.07 1.00 1.15 1.49 2.93 -14.05%
P/EPS -229.58 12.67 13.35 7.00 -9.87 -16.23 -26.41 43.36%
EY -0.44 7.89 7.49 14.28 -10.13 -6.16 -3.79 -30.14%
DY 3.21 5.86 3.53 3.16 2.74 2.41 1.29 16.40%
P/NAPS 0.84 1.03 0.78 0.90 0.79 0.81 1.41 -8.26%

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