[WMG] QoQ Annualized 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- -33.75%
YoY- 232.56%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 147,692 124,438 128,493 147,374 166,920 129,317 129,457 9.19%
PBT 27,608 10,265 11,952 19,412 29,012 14,431 12,480 69.85%
Tax -756 -935 -1,541 -2,026 -2,768 -1,289 -1,526 -37.41%
NP 26,852 9,330 10,410 17,386 26,244 13,142 10,953 81.91%
-
NP to SH 26,852 9,330 10,410 17,386 26,244 13,142 10,953 81.91%
-
Tax Rate 2.74% 9.11% 12.89% 10.44% 9.54% 8.93% 12.23% -
Total Cost 120,840 115,108 118,082 129,988 140,676 116,175 118,504 1.31%
-
Net Worth 164,801 157,235 155,555 161,765 158,733 152,572 146,480 8.18%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 4,535 - - - 4,531 - -
Div Payout % - 48.61% - - - 34.48% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 164,801 157,235 155,555 161,765 158,733 152,572 146,480 8.18%
NOSH 151,193 151,188 151,025 151,182 151,175 151,061 151,011 0.08%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 18.18% 7.50% 8.10% 11.80% 15.72% 10.16% 8.46% -
ROE 16.29% 5.93% 6.69% 10.75% 16.53% 8.61% 7.48% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 97.68 82.31 85.08 97.48 110.42 85.61 85.73 9.09%
EPS 17.76 6.17 6.89 11.50 17.36 8.70 7.25 81.81%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.09 1.04 1.03 1.07 1.05 1.01 0.97 8.09%
Adjusted Per Share Value based on latest NOSH - 151,205
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 7.94 6.69 6.91 7.93 8.98 6.96 6.96 9.18%
EPS 1.44 0.50 0.56 0.94 1.41 0.71 0.59 81.37%
DPS 0.00 0.24 0.00 0.00 0.00 0.24 0.00 -
NAPS 0.0887 0.0846 0.0837 0.087 0.0854 0.0821 0.0788 8.21%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.88 1.00 0.92 0.92 0.72 0.58 0.61 -
P/RPS 0.90 1.21 1.08 0.94 0.65 0.68 0.71 17.14%
P/EPS 4.95 16.20 13.35 8.00 4.15 6.67 8.41 -29.78%
EY 20.18 6.17 7.49 12.50 24.11 15.00 11.89 42.33%
DY 0.00 3.00 0.00 0.00 0.00 5.17 0.00 -
P/NAPS 0.81 0.96 0.89 0.86 0.69 0.57 0.63 18.25%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 27/05/04 26/02/04 28/11/03 22/08/03 28/05/03 26/02/03 -
Price 0.85 0.88 1.00 0.92 0.95 0.58 0.56 -
P/RPS 0.87 1.07 1.18 0.94 0.86 0.68 0.65 21.47%
P/EPS 4.79 14.26 14.51 8.00 5.47 6.67 7.72 -27.27%
EY 20.89 7.01 6.89 12.50 18.27 15.00 12.95 37.58%
DY 0.00 3.41 0.00 0.00 0.00 5.17 0.00 -
P/NAPS 0.78 0.85 0.97 0.86 0.90 0.57 0.58 21.85%

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