[WMG] QoQ Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -10.18%
YoY- -4.95%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 75,094 36,923 124,438 96,370 73,687 41,730 129,317 -30.32%
PBT 13,658 6,902 10,265 8,964 9,706 7,253 14,431 -3.59%
Tax -412 -189 -935 -1,156 -1,013 -692 -1,289 -53.15%
NP 13,246 6,713 9,330 7,808 8,693 6,561 13,142 0.52%
-
NP to SH 13,246 6,713 9,330 7,808 8,693 6,561 13,142 0.52%
-
Tax Rate 3.02% 2.74% 9.11% 12.90% 10.44% 9.54% 8.93% -
Total Cost 61,848 30,210 115,108 88,562 64,994 35,169 116,175 -34.23%
-
Net Worth 172,379 164,801 157,235 155,555 161,765 158,733 152,572 8.45%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 4,535 - - - 4,531 -
Div Payout % - - 48.61% - - - 34.48% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 172,379 164,801 157,235 155,555 161,765 158,733 152,572 8.45%
NOSH 151,210 151,193 151,188 151,025 151,182 151,175 151,061 0.06%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 17.64% 18.18% 7.50% 8.10% 11.80% 15.72% 10.16% -
ROE 7.68% 4.07% 5.93% 5.02% 5.37% 4.13% 8.61% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 49.66 24.42 82.31 63.81 48.74 27.60 85.61 -30.37%
EPS 8.76 4.44 6.17 5.17 5.75 4.34 8.70 0.45%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.14 1.09 1.04 1.03 1.07 1.05 1.01 8.38%
Adjusted Per Share Value based on latest NOSH - 150,338
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 4.04 1.99 6.69 5.18 3.96 2.24 6.96 -30.34%
EPS 0.71 0.36 0.50 0.42 0.47 0.35 0.71 0.00%
DPS 0.00 0.00 0.24 0.00 0.00 0.00 0.24 -
NAPS 0.0927 0.0887 0.0846 0.0837 0.087 0.0854 0.0821 8.40%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.10 0.88 1.00 0.92 0.92 0.72 0.58 -
P/RPS 2.21 3.60 1.21 1.44 1.89 2.61 0.68 118.93%
P/EPS 12.56 19.82 16.20 17.79 16.00 16.59 6.67 52.31%
EY 7.96 5.05 6.17 5.62 6.25 6.03 15.00 -34.37%
DY 0.00 0.00 3.00 0.00 0.00 0.00 5.17 -
P/NAPS 0.96 0.81 0.96 0.89 0.86 0.69 0.57 41.42%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 27/08/04 27/05/04 26/02/04 28/11/03 22/08/03 28/05/03 -
Price 1.06 0.85 0.88 1.00 0.92 0.95 0.58 -
P/RPS 2.13 3.48 1.07 1.57 1.89 3.44 0.68 113.63%
P/EPS 12.10 19.14 14.26 19.34 16.00 21.89 6.67 48.58%
EY 8.26 5.22 7.01 5.17 6.25 4.57 15.00 -32.74%
DY 0.00 0.00 3.41 0.00 0.00 0.00 5.17 -
P/NAPS 0.93 0.78 0.85 0.97 0.86 0.90 0.57 38.46%

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