[WMG] QoQ Cumulative Quarter 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- -77.54%
YoY- -42.48%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 119,389 94,849 63,078 31,683 130,774 103,167 75,094 36.25%
PBT 2,477 3,723 4,302 3,987 17,751 16,751 13,658 -67.99%
Tax -878 -504 -206 -126 -558 -515 -412 65.67%
NP 1,599 3,219 4,096 3,861 17,193 16,236 13,246 -75.60%
-
NP to SH 1,599 3,219 4,096 3,861 17,193 16,751 13,246 -75.60%
-
Tax Rate 35.45% 13.54% 4.79% 3.16% 3.14% 3.07% 3.02% -
Total Cost 117,790 91,630 58,982 27,822 113,581 86,931 61,848 53.70%
-
Net Worth 167,514 168,541 175,976 175,637 172,243 176,244 172,379 -1.89%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 4,568 - - - 10,576 - - -
Div Payout % 285.71% - - - 61.52% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 167,514 168,541 175,976 175,637 172,243 176,244 172,379 -1.89%
NOSH 152,285 151,839 151,703 151,411 151,090 155,968 151,210 0.47%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.34% 3.39% 6.49% 12.19% 13.15% 15.74% 17.64% -
ROE 0.95% 1.91% 2.33% 2.20% 9.98% 9.50% 7.68% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 78.40 62.47 41.58 20.93 86.55 66.15 49.66 35.62%
EPS 1.05 2.12 2.70 2.55 11.38 10.74 8.76 -75.72%
DPS 3.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.10 1.11 1.16 1.16 1.14 1.13 1.14 -2.35%
Adjusted Per Share Value based on latest NOSH - 151,411
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 6.42 5.10 3.39 1.70 7.03 5.55 4.04 36.21%
EPS 0.09 0.17 0.22 0.21 0.92 0.90 0.71 -74.79%
DPS 0.25 0.00 0.00 0.00 0.57 0.00 0.00 -
NAPS 0.0901 0.0907 0.0947 0.0945 0.0927 0.0948 0.0927 -1.88%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.95 0.92 1.19 1.13 1.35 1.06 1.10 -
P/RPS 1.21 1.47 2.86 5.40 1.56 1.60 2.21 -33.09%
P/EPS 90.48 43.40 44.07 44.31 11.86 9.87 12.56 273.44%
EY 1.11 2.30 2.27 2.26 8.43 10.13 7.96 -73.14%
DY 3.16 0.00 0.00 0.00 5.19 0.00 0.00 -
P/NAPS 0.86 0.83 1.03 0.97 1.18 0.94 0.96 -7.07%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 24/02/06 25/11/05 25/08/05 25/05/05 24/02/05 29/11/04 -
Price 0.94 0.95 0.97 1.20 1.06 1.20 1.06 -
P/RPS 1.20 1.52 2.33 5.73 1.22 1.81 2.13 -31.81%
P/EPS 89.52 44.81 35.93 47.06 9.32 11.17 12.10 280.14%
EY 1.12 2.23 2.78 2.13 10.74 8.95 8.26 -73.63%
DY 3.19 0.00 0.00 0.00 6.60 0.00 0.00 -
P/NAPS 0.85 0.86 0.84 1.03 0.93 1.06 0.93 -5.82%

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