[WMG] QoQ 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- -141.6%
YoY- -115.84%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 38,171 36,923 28,069 22,682 31,957 41,730 32,224 11.91%
PBT 6,755 6,902 1,302 -743 2,453 7,253 5,071 21.00%
Tax -224 -189 221 -144 -321 -692 -144 34.14%
NP 6,531 6,713 1,523 -887 2,132 6,561 4,927 20.60%
-
NP to SH 6,531 6,713 1,523 -887 2,132 6,561 4,927 20.60%
-
Tax Rate 3.32% 2.74% -16.97% - 13.09% 9.54% 2.84% -
Total Cost 31,640 30,210 26,546 23,569 29,825 35,169 27,297 10.31%
-
Net Worth 172,345 164,801 150,410 154,849 161,790 158,733 151,134 9.12%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 4,512 - - - 4,534 -
Div Payout % - - 296.28% - - - 92.02% -
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 172,345 164,801 150,410 154,849 161,790 158,733 151,134 9.12%
NOSH 151,180 151,193 150,410 150,338 151,205 151,175 151,134 0.02%
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 17.11% 18.18% 5.43% -3.91% 6.67% 15.72% 15.29% -
ROE 3.79% 4.07% 1.01% -0.57% 1.32% 4.13% 3.26% -
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 25.25 24.42 18.66 15.09 21.13 27.60 21.32 11.90%
EPS 4.32 4.44 1.01 -0.59 1.41 4.34 3.26 20.58%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.14 1.09 1.00 1.03 1.07 1.05 1.00 9.10%
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 4.40 4.26 3.24 2.62 3.69 4.81 3.72 11.80%
EPS 0.75 0.77 0.18 -0.10 0.25 0.76 0.57 20.01%
DPS 0.00 0.00 0.52 0.00 0.00 0.00 0.52 -
NAPS 0.1987 0.19 0.1735 0.1786 0.1866 0.1831 0.1743 9.10%
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 4.36 3.60 5.36 6.10 4.35 2.61 2.72 36.84%
P/EPS 25.46 19.82 98.76 -155.93 65.25 16.59 17.79 26.91%
EY 3.93 5.05 1.01 -0.64 1.53 6.03 5.62 -21.16%
DY 0.00 0.00 3.00 0.00 0.00 0.00 5.17 -
P/NAPS 0.96 0.81 1.00 0.89 0.86 0.69 0.58 39.79%
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 4.20 3.48 4.72 6.63 4.35 3.44 2.72 33.48%
P/EPS 24.54 19.14 86.91 -169.49 65.25 21.89 17.79 23.84%
EY 4.08 5.22 1.15 -0.59 1.53 4.57 5.62 -19.17%
DY 0.00 0.00 3.41 0.00 0.00 0.00 5.17 -
P/NAPS 0.93 0.78 0.88 0.97 0.86 0.90 0.58 36.87%

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