[WMG] YoY Annualized Quarter Result on 30-Sep-2002 [#2]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 263.38%
YoY- 138.67%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 126,156 150,188 147,374 129,636 82,866 89,606 67,590 -0.66%
PBT 8,604 27,316 19,412 7,426 -13,358 -5,816 1,362 -1.94%
Tax -412 -824 -2,026 -2,198 13,358 5,816 -782 0.68%
NP 8,192 26,492 17,386 5,228 0 0 580 -2.77%
-
NP to SH 8,192 26,492 17,386 5,228 -13,520 -6,240 580 -2.77%
-
Tax Rate 4.79% 3.02% 10.44% 29.60% - - 57.42% -
Total Cost 117,964 123,696 129,988 124,408 82,866 89,606 67,010 -0.59%
-
Net Worth 175,976 172,379 161,765 140,521 151,230 164,289 180,105 0.02%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 175,976 172,379 161,765 140,521 151,230 164,289 180,105 0.02%
NOSH 151,703 151,210 151,182 151,098 151,230 150,724 152,631 0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 6.49% 17.64% 11.80% 4.03% 0.00% 0.00% 0.86% -
ROE 4.66% 15.37% 10.75% 3.72% -8.94% -3.80% 0.32% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 83.16 99.32 97.48 85.80 54.79 59.45 44.28 -0.66%
EPS 5.40 17.52 11.50 3.46 -8.94 -4.14 0.38 -2.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.14 1.07 0.93 1.00 1.09 1.18 0.01%
Adjusted Per Share Value based on latest NOSH - 151,106
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 6.79 8.08 7.93 6.97 4.46 4.82 3.64 -0.66%
EPS 0.44 1.43 0.94 0.28 -0.73 -0.34 0.03 -2.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0947 0.0927 0.087 0.0756 0.0814 0.0884 0.0969 0.02%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.19 1.10 0.92 0.66 0.79 1.31 0.00 -
P/RPS 1.43 1.11 0.94 0.77 1.44 2.20 0.00 -100.00%
P/EPS 22.04 6.28 8.00 19.08 -8.84 -31.64 0.00 -100.00%
EY 4.54 15.93 12.50 5.24 -11.32 -3.16 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.96 0.86 0.71 0.79 1.20 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 25/11/05 29/11/04 28/11/03 26/11/02 29/11/01 29/11/00 12/11/99 -
Price 0.97 1.06 0.92 0.70 1.03 1.30 0.00 -
P/RPS 1.17 1.07 0.94 0.82 1.88 2.19 0.00 -100.00%
P/EPS 17.96 6.05 8.00 20.23 -11.52 -31.40 0.00 -100.00%
EY 5.57 16.53 12.50 4.94 -8.68 -3.18 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.93 0.86 0.75 1.03 1.19 0.00 -100.00%

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