[WMG] QoQ Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 2.88%
YoY- -57.39%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 161,191 115,348 72,651 31,926 119,389 94,849 63,078 87.02%
PBT 32,774 20,755 8,813 2,614 2,477 3,723 4,302 287.65%
Tax -9,680 -6,451 -3,133 -969 -878 -504 -206 1205.24%
NP 23,094 14,304 5,680 1,645 1,599 3,219 4,096 217.11%
-
NP to SH 23,094 14,304 5,680 1,645 1,599 3,219 4,096 217.11%
-
Tax Rate 29.54% 31.08% 35.55% 37.07% 35.45% 13.54% 4.79% -
Total Cost 138,097 101,044 66,971 30,281 117,790 91,630 58,982 76.41%
-
Net Worth 181,484 172,608 171,301 169,069 167,514 168,541 175,976 2.07%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 8,999 3,001 3,005 - 4,568 - - -
Div Payout % 38.97% 20.99% 52.91% - 285.71% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 181,484 172,608 171,301 169,069 167,514 168,541 175,976 2.07%
NOSH 149,987 150,094 150,264 152,314 152,285 151,839 151,703 -0.75%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 14.33% 12.40% 7.82% 5.15% 1.34% 3.39% 6.49% -
ROE 12.73% 8.29% 3.32% 0.97% 0.95% 1.91% 2.33% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 107.47 76.85 48.35 20.96 78.40 62.47 41.58 88.44%
EPS 15.40 9.53 3.78 1.08 1.05 2.12 2.70 219.56%
DPS 6.00 2.00 2.00 0.00 3.00 0.00 0.00 -
NAPS 1.21 1.15 1.14 1.11 1.10 1.11 1.16 2.85%
Adjusted Per Share Value based on latest NOSH - 152,314
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 18.59 13.30 8.38 3.68 13.77 10.94 7.27 87.10%
EPS 2.66 1.65 0.66 0.19 0.18 0.37 0.47 217.91%
DPS 1.04 0.35 0.35 0.00 0.53 0.00 0.00 -
NAPS 0.2093 0.1991 0.1975 0.195 0.1932 0.1944 0.2029 2.09%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.99 1.01 0.95 0.92 0.95 0.92 1.19 -
P/RPS 0.92 1.31 1.96 4.39 1.21 1.47 2.86 -53.08%
P/EPS 6.43 10.60 25.13 85.19 90.48 43.40 44.07 -72.31%
EY 15.55 9.44 3.98 1.17 1.11 2.30 2.27 261.11%
DY 6.06 1.98 2.11 0.00 3.16 0.00 0.00 -
P/NAPS 0.82 0.88 0.83 0.83 0.86 0.83 1.03 -14.11%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 27/02/07 23/11/06 25/08/06 26/05/06 24/02/06 25/11/05 -
Price 0.98 1.04 1.04 0.93 0.94 0.95 0.97 -
P/RPS 0.91 1.35 2.15 4.44 1.20 1.52 2.33 -46.59%
P/EPS 6.36 10.91 27.51 86.11 89.52 44.81 35.93 -68.50%
EY 15.71 9.16 3.63 1.16 1.12 2.23 2.78 217.59%
DY 6.12 1.92 1.92 0.00 3.19 0.00 0.00 -
P/NAPS 0.81 0.90 0.91 0.84 0.85 0.86 0.84 -2.39%

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