[WMG] QoQ Cumulative 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- 32.5%
YoY- 232.56%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 36,923 124,438 96,370 73,687 41,730 129,317 97,093 -47.54%
PBT 6,902 10,265 8,964 9,706 7,253 14,431 9,360 -18.39%
Tax -189 -935 -1,156 -1,013 -692 -1,289 -1,145 -69.94%
NP 6,713 9,330 7,808 8,693 6,561 13,142 8,215 -12.60%
-
NP to SH 6,713 9,330 7,808 8,693 6,561 13,142 8,215 -12.60%
-
Tax Rate 2.74% 9.11% 12.90% 10.44% 9.54% 8.93% 12.23% -
Total Cost 30,210 115,108 88,562 64,994 35,169 116,175 88,878 -51.32%
-
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 4.07% 5.93% 5.02% 5.37% 4.13% 8.61% 5.61% -
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 24.42 82.31 63.81 48.74 27.60 85.61 64.30 -47.58%
EPS 4.44 6.17 5.17 5.75 4.34 8.70 5.44 -12.67%
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 1.99 6.69 5.18 3.96 2.24 6.96 5.22 -47.45%
EPS 0.36 0.50 0.42 0.47 0.35 0.71 0.44 -12.53%
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 3.60 1.21 1.44 1.89 2.61 0.68 0.95 143.26%
P/EPS 19.82 16.20 17.79 16.00 16.59 6.67 11.21 46.26%
EY 5.05 6.17 5.62 6.25 6.03 15.00 8.92 -31.58%
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 3.48 1.07 1.57 1.89 3.44 0.68 0.87 152.19%
P/EPS 19.14 14.26 19.34 16.00 21.89 6.67 10.29 51.30%
EY 5.22 7.01 5.17 6.25 4.57 15.00 9.71 -33.90%
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