[WMG] QoQ TTM Result on 30-Jun-2002 [#1]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 11.93%
YoY- -44.4%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 129,317 121,568 110,066 95,562 86,682 82,437 86,422 30.85%
PBT 14,432 5,856 -2,065 -10,605 -12,458 -12,069 -10,632 -
Tax -1,290 -1,270 -1,238 -560 2,093 5,333 6,185 -
NP 13,142 4,586 -3,303 -11,165 -10,365 -6,736 -4,447 -
-
NP to SH 13,142 4,586 -3,303 -11,165 -12,678 -12,335 -10,985 -
-
Tax Rate 8.94% 21.69% - - - - - -
Total Cost 116,175 116,982 113,369 106,727 97,047 89,173 90,869 17.81%
-
Net Worth 151,134 146,415 140,528 138,867 145,159 147,580 151,258 -0.05%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 4,534 3,024 3,024 3,024 3,024 3,016 3,016 31.26%
Div Payout % 34.50% 65.94% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 151,134 146,415 140,528 138,867 145,159 147,580 151,258 -0.05%
NOSH 151,134 150,943 151,106 150,943 151,208 150,592 151,258 -0.05%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 10.16% 3.77% -3.00% -11.68% -11.96% -8.17% -5.15% -
ROE 8.70% 3.13% -2.35% -8.04% -8.73% -8.36% -7.26% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 85.56 80.54 72.84 63.31 57.33 54.74 57.14 30.91%
EPS 8.70 3.04 -2.19 -7.40 -8.38 -8.19 -7.26 -
DPS 3.00 2.00 2.00 2.00 2.00 2.00 2.00 31.06%
NAPS 1.00 0.97 0.93 0.92 0.96 0.98 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 150,943
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 6.96 6.54 5.92 5.14 4.66 4.43 4.65 30.88%
EPS 0.71 0.25 -0.18 -0.60 -0.68 -0.66 -0.59 -
DPS 0.24 0.16 0.16 0.16 0.16 0.16 0.16 31.06%
NAPS 0.0813 0.0788 0.0756 0.0747 0.0781 0.0794 0.0814 -0.08%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.58 0.61 0.66 0.74 1.01 0.98 0.79 -
P/RPS 0.68 0.76 0.91 1.17 1.76 1.79 1.38 -37.64%
P/EPS 6.67 20.08 -30.19 -10.00 -12.05 -11.96 -10.88 -
EY 14.99 4.98 -3.31 -10.00 -8.30 -8.36 -9.19 -
DY 5.17 3.28 3.03 2.70 1.98 2.04 2.53 61.10%
P/NAPS 0.58 0.63 0.71 0.80 1.05 1.00 0.79 -18.63%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 26/02/03 26/11/02 26/08/02 24/05/02 27/02/02 29/11/01 -
Price 0.58 0.56 0.70 0.73 0.87 0.88 1.03 -
P/RPS 0.68 0.70 0.96 1.15 1.52 1.61 1.80 -47.77%
P/EPS 6.67 18.43 -32.02 -9.87 -10.38 -10.74 -14.18 -
EY 14.99 5.43 -3.12 -10.13 -9.64 -9.31 -7.05 -
DY 5.17 3.57 2.86 2.74 2.30 2.27 1.94 92.33%
P/NAPS 0.58 0.58 0.75 0.79 0.91 0.90 1.03 -31.83%

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