[WMG] QoQ TTM Result on 30-Jun-2001 [#1]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
27-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- -5.25%
YoY- 12.5%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 86,682 82,437 86,422 84,213 89,791 87,886 80,445 5.10%
PBT -12,458 -12,069 -10,632 -7,284 -6,862 -7,511 -9,900 16.57%
Tax 2,093 5,333 6,185 7,284 6,862 7,511 9,900 -64.54%
NP -10,365 -6,736 -4,447 0 0 0 0 -
-
NP to SH -12,678 -12,335 -10,985 -7,732 -7,346 -7,819 -10,157 15.94%
-
Tax Rate - - - - - - - -
Total Cost 97,047 89,173 90,869 84,213 89,791 87,886 80,445 13.33%
-
Net Worth 145,159 147,580 151,258 155,711 159,875 163,567 164,741 -8.09%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 3,024 3,016 3,016 3,016 3,016 3,007 3,007 0.37%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 145,159 147,580 151,258 155,711 159,875 163,567 164,741 -8.09%
NOSH 151,208 150,592 151,258 151,176 150,825 151,451 151,139 0.03%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin -11.96% -8.17% -5.15% 0.00% 0.00% 0.00% 0.00% -
ROE -8.73% -8.36% -7.26% -4.97% -4.59% -4.78% -6.17% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 57.33 54.74 57.14 55.71 59.53 58.03 53.23 5.07%
EPS -8.38 -8.19 -7.26 -5.11 -4.87 -5.16 -6.72 15.87%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 0.96 0.98 1.00 1.03 1.06 1.08 1.09 -8.12%
Adjusted Per Share Value based on latest NOSH - 151,176
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 4.66 4.43 4.65 4.53 4.83 4.73 4.33 5.02%
EPS -0.68 -0.66 -0.59 -0.42 -0.40 -0.42 -0.55 15.20%
DPS 0.16 0.16 0.16 0.16 0.16 0.16 0.16 0.00%
NAPS 0.0781 0.0794 0.0814 0.0838 0.086 0.088 0.0886 -8.07%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.01 0.98 0.79 0.78 0.75 0.95 1.31 -
P/RPS 1.76 1.79 1.38 1.40 1.26 1.64 2.46 -20.02%
P/EPS -12.05 -11.96 -10.88 -15.25 -15.40 -18.40 -19.49 -27.44%
EY -8.30 -8.36 -9.19 -6.56 -6.49 -5.43 -5.13 37.85%
DY 1.98 2.04 2.53 2.56 2.67 2.11 1.53 18.77%
P/NAPS 1.05 1.00 0.79 0.76 0.71 0.88 1.20 -8.52%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 24/05/02 27/02/02 29/11/01 27/08/01 28/05/01 27/02/01 29/11/00 -
Price 0.87 0.88 1.03 0.83 0.79 0.86 1.30 -
P/RPS 1.52 1.61 1.80 1.49 1.33 1.48 2.44 -27.08%
P/EPS -10.38 -10.74 -14.18 -16.23 -16.22 -16.66 -19.34 -33.98%
EY -9.64 -9.31 -7.05 -6.16 -6.17 -6.00 -5.17 51.54%
DY 2.30 2.27 1.94 2.41 2.53 2.33 1.54 30.69%
P/NAPS 0.91 0.90 1.03 0.81 0.75 0.80 1.19 -16.38%

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