[WMG] YoY TTM Result on 30-Jun-2005 [#1]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -16.59%
YoY- 48.99%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 117,081 162,150 119,745 125,534 119,631 142,918 95,562 3.43%
PBT -4,639 36,370 1,318 14,836 9,914 22,105 -10,605 -12.86%
Tax 1,325 -10,332 -1,935 -496 -433 -1,602 -560 -
NP -3,314 26,038 -617 14,340 9,481 20,503 -11,165 -18.31%
-
NP to SH -3,314 26,038 -617 14,340 9,625 20,503 -11,165 -18.31%
-
Tax Rate - 28.41% 146.81% 3.34% 4.37% 7.25% - -
Total Cost 120,395 136,112 120,362 111,194 110,150 122,415 106,727 2.02%
-
Net Worth 178,311 185,353 169,069 175,637 164,801 158,733 138,867 4.25%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 5,958 8,982 4,542 10,646 4,512 4,534 3,024 11.95%
Div Payout % 0.00% 34.50% 0.00% 74.25% 46.88% 22.11% 0.00% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 178,311 185,353 169,069 175,637 164,801 158,733 138,867 4.25%
NOSH 151,111 149,478 152,314 151,411 151,193 151,175 150,943 0.01%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -2.83% 16.06% -0.52% 11.42% 7.93% 14.35% -11.68% -
ROE -1.86% 14.05% -0.36% 8.16% 5.84% 12.92% -8.04% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 77.48 108.48 78.62 82.91 79.12 94.54 63.31 3.42%
EPS -2.19 17.42 -0.41 9.47 6.37 13.56 -7.40 -18.35%
DPS 4.00 6.00 2.98 7.03 3.00 3.00 2.00 12.23%
NAPS 1.18 1.24 1.11 1.16 1.09 1.05 0.92 4.23%
Adjusted Per Share Value based on latest NOSH - 151,411
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 13.50 18.70 13.81 14.48 13.80 16.48 11.02 3.43%
EPS -0.38 3.00 -0.07 1.65 1.11 2.36 -1.29 -18.41%
DPS 0.69 1.04 0.52 1.23 0.52 0.52 0.35 11.96%
NAPS 0.2056 0.2138 0.195 0.2025 0.19 0.1831 0.1601 4.25%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.69 1.42 0.92 1.13 0.88 0.72 0.74 -
P/RPS 0.89 1.31 1.17 1.36 1.11 0.76 1.17 -4.45%
P/EPS -31.46 8.15 -227.11 11.93 13.82 5.31 -10.00 21.02%
EY -3.18 12.27 -0.44 8.38 7.23 18.84 -10.00 -17.36%
DY 5.80 4.23 3.24 6.22 3.41 4.17 2.70 13.57%
P/NAPS 0.58 1.15 0.83 0.97 0.81 0.69 0.80 -5.21%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 29/08/07 25/08/06 25/08/05 27/08/04 22/08/03 26/08/02 -
Price 0.69 1.12 0.93 1.20 0.85 0.95 0.73 -
P/RPS 0.89 1.03 1.18 1.45 1.07 1.00 1.15 -4.17%
P/EPS -31.46 6.43 -229.58 12.67 13.35 7.00 -9.87 21.29%
EY -3.18 15.55 -0.44 7.89 7.49 14.28 -10.13 -17.54%
DY 5.80 5.36 3.21 5.86 3.53 3.16 2.74 13.30%
P/NAPS 0.58 0.90 0.84 1.03 0.78 0.90 0.79 -5.01%

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