[WMG] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -46.96%
YoY- -69.08%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 127,704 119,389 126,465 126,156 126,732 130,774 137,556 -4.84%
PBT 10,456 2,477 4,964 8,604 15,948 17,751 22,334 -39.79%
Tax -3,876 -878 -672 -412 -504 -558 -686 218.23%
NP 6,580 1,599 4,292 8,192 15,444 17,193 21,648 -54.89%
-
NP to SH 6,580 1,599 4,292 8,192 15,444 17,193 22,334 -55.82%
-
Tax Rate 37.07% 35.45% 13.54% 4.79% 3.16% 3.14% 3.07% -
Total Cost 121,124 117,790 122,173 117,964 111,288 113,581 115,908 2.98%
-
Net Worth 169,069 167,514 168,541 175,976 175,637 172,243 176,244 -2.74%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 4,568 - - - 10,576 - -
Div Payout % - 285.71% - - - 61.52% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 169,069 167,514 168,541 175,976 175,637 172,243 176,244 -2.74%
NOSH 152,314 152,285 151,839 151,703 151,411 151,090 155,968 -1.57%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.15% 1.34% 3.39% 6.49% 12.19% 13.15% 15.74% -
ROE 3.89% 0.95% 2.55% 4.66% 8.79% 9.98% 12.67% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 83.84 78.40 83.29 83.16 83.70 86.55 88.19 -3.32%
EPS 4.32 1.05 2.83 5.40 10.20 11.38 14.32 -55.11%
DPS 0.00 3.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 1.11 1.10 1.11 1.16 1.16 1.14 1.13 -1.18%
Adjusted Per Share Value based on latest NOSH - 146,875
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 14.73 13.77 14.58 14.55 14.61 15.08 15.86 -4.82%
EPS 0.76 0.18 0.49 0.94 1.78 1.98 2.58 -55.82%
DPS 0.00 0.53 0.00 0.00 0.00 1.22 0.00 -
NAPS 0.195 0.1932 0.1944 0.2029 0.2025 0.1986 0.2032 -2.71%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.92 0.95 0.92 1.19 1.13 1.35 1.06 -
P/RPS 1.10 1.21 1.10 1.43 1.35 1.56 1.20 -5.65%
P/EPS 21.30 90.48 32.55 22.04 11.08 11.86 7.40 102.74%
EY 4.70 1.11 3.07 4.54 9.03 8.43 13.51 -50.63%
DY 0.00 3.16 0.00 0.00 0.00 5.19 0.00 -
P/NAPS 0.83 0.86 0.83 1.03 0.97 1.18 0.94 -7.98%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 26/05/06 24/02/06 25/11/05 25/08/05 25/05/05 24/02/05 -
Price 0.93 0.94 0.95 0.97 1.20 1.06 1.20 -
P/RPS 1.11 1.20 1.14 1.17 1.43 1.22 1.36 -12.69%
P/EPS 21.53 89.52 33.61 17.96 11.76 9.32 8.38 87.91%
EY 4.65 1.12 2.98 5.57 8.50 10.74 11.93 -46.73%
DY 0.00 3.19 0.00 0.00 0.00 6.60 0.00 -
P/NAPS 0.84 0.85 0.86 0.84 1.03 0.93 1.06 -14.40%

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