[WMG] QoQ Annualized Quarter Result on 30-Jun-2007 [#1]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -20.52%
YoY- 178.97%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 114,717 122,278 123,752 131,540 161,191 153,797 145,302 -14.56%
PBT 1,543 4,665 13,644 24,840 32,774 27,673 17,626 -80.25%
Tax -404 -1,597 -3,782 -6,484 -9,680 -8,601 -6,266 -83.89%
NP 1,139 3,068 9,862 18,356 23,094 19,072 11,360 -78.38%
-
NP to SH 1,139 3,068 9,862 18,356 23,094 19,072 11,360 -78.38%
-
Tax Rate 26.18% 34.23% 27.72% 26.10% 29.54% 31.08% 35.55% -
Total Cost 113,578 119,210 113,890 113,184 138,097 134,725 133,942 -10.40%
-
Net Worth 175,346 176,310 185,849 185,353 181,484 172,608 171,301 1.56%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 5,994 - - - 8,999 4,002 6,010 -0.17%
Div Payout % 526.32% - - - 38.97% 20.99% 52.91% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 175,346 176,310 185,849 185,353 181,484 172,608 171,301 1.56%
NOSH 149,868 149,415 149,878 149,478 149,987 150,094 150,264 -0.17%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 0.99% 2.51% 7.97% 13.95% 14.33% 12.40% 7.82% -
ROE 0.65% 1.74% 5.31% 9.90% 12.73% 11.05% 6.63% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 76.55 81.84 82.57 88.00 107.47 102.47 96.70 -14.41%
EPS 0.76 2.05 6.58 12.28 15.40 12.71 7.56 -78.34%
DPS 4.00 0.00 0.00 0.00 6.00 2.67 4.00 0.00%
NAPS 1.17 1.18 1.24 1.24 1.21 1.15 1.14 1.74%
Adjusted Per Share Value based on latest NOSH - 149,478
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 6.17 6.58 6.66 7.08 8.67 8.27 7.82 -14.60%
EPS 0.06 0.17 0.53 0.99 1.24 1.03 0.61 -78.66%
DPS 0.32 0.00 0.00 0.00 0.48 0.22 0.32 0.00%
NAPS 0.0943 0.0948 0.10 0.0997 0.0976 0.0929 0.0921 1.58%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.72 1.00 1.16 1.42 0.99 1.01 0.95 -
P/RPS 0.94 1.22 1.40 1.61 0.92 0.99 0.98 -2.73%
P/EPS 94.74 48.70 17.63 11.56 6.43 7.95 12.57 283.94%
EY 1.06 2.05 5.67 8.65 15.55 12.58 7.96 -73.89%
DY 5.56 0.00 0.00 0.00 6.06 2.64 4.21 20.35%
P/NAPS 0.62 0.85 0.94 1.15 0.82 0.88 0.83 -17.65%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 27/02/08 28/11/07 29/08/07 25/05/07 27/02/07 23/11/06 -
Price 0.73 0.80 0.99 1.12 0.98 1.04 1.04 -
P/RPS 0.95 0.98 1.20 1.27 0.91 1.01 1.08 -8.18%
P/EPS 96.05 38.96 15.05 9.12 6.36 8.18 13.76 264.81%
EY 1.04 2.57 6.65 10.96 15.71 12.22 7.27 -72.61%
DY 5.48 0.00 0.00 0.00 6.12 2.56 3.85 26.50%
P/NAPS 0.62 0.68 0.80 0.90 0.81 0.90 0.91 -22.55%

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