[WMG] YoY Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -1.34%
YoY- 52.38%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 123,752 145,302 126,156 150,188 147,374 129,636 82,866 6.90%
PBT 13,644 17,626 8,604 27,316 19,412 7,426 -13,358 -
Tax -3,782 -6,266 -412 -824 -2,026 -2,198 13,358 -
NP 9,862 11,360 8,192 26,492 17,386 5,228 0 -
-
NP to SH 9,862 11,360 8,192 26,492 17,386 5,228 -13,520 -
-
Tax Rate 27.72% 35.55% 4.79% 3.02% 10.44% 29.60% - -
Total Cost 113,890 133,942 117,964 123,696 129,988 124,408 82,866 5.44%
-
Net Worth 185,849 171,301 175,976 172,379 161,765 140,521 151,230 3.49%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - 6,010 - - - - - -
Div Payout % - 52.91% - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 185,849 171,301 175,976 172,379 161,765 140,521 151,230 3.49%
NOSH 149,878 150,264 151,703 151,210 151,182 151,098 151,230 -0.14%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 7.97% 7.82% 6.49% 17.64% 11.80% 4.03% 0.00% -
ROE 5.31% 6.63% 4.66% 15.37% 10.75% 3.72% -8.94% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 82.57 96.70 83.16 99.32 97.48 85.80 54.79 7.07%
EPS 6.58 7.56 5.40 17.52 11.50 3.46 -8.94 -
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.14 1.16 1.14 1.07 0.93 1.00 3.64%
Adjusted Per Share Value based on latest NOSH - 151,180
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 14.27 16.76 14.55 17.32 17.00 14.95 9.56 6.90%
EPS 1.14 1.31 0.94 3.06 2.00 0.60 -1.56 -
DPS 0.00 0.69 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2143 0.1975 0.2029 0.1988 0.1865 0.162 0.1744 3.49%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.16 0.95 1.19 1.10 0.92 0.66 0.79 -
P/RPS 1.40 0.98 1.43 1.11 0.94 0.77 1.44 -0.46%
P/EPS 17.63 12.57 22.04 6.28 8.00 19.08 -8.84 -
EY 5.67 7.96 4.54 15.93 12.50 5.24 -11.32 -
DY 0.00 4.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.83 1.03 0.96 0.86 0.71 0.79 2.93%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 23/11/06 25/11/05 29/11/04 28/11/03 26/11/02 29/11/01 -
Price 0.99 1.04 0.97 1.06 0.92 0.70 1.03 -
P/RPS 1.20 1.08 1.17 1.07 0.94 0.82 1.88 -7.20%
P/EPS 15.05 13.76 17.96 6.05 8.00 20.23 -11.52 -
EY 6.65 7.27 5.57 16.53 12.50 4.94 -8.68 -
DY 0.00 3.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.91 0.84 0.93 0.86 0.75 1.03 -4.12%

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