[WMG] YoY Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -46.96%
YoY- -69.08%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 151,822 123,752 145,302 126,156 150,188 147,374 129,636 2.66%
PBT 11,522 13,644 17,626 8,604 27,316 19,412 7,426 7.58%
Tax -1,880 -3,782 -6,266 -412 -824 -2,026 -2,198 -2.56%
NP 9,642 9,862 11,360 8,192 26,492 17,386 5,228 10.72%
-
NP to SH 9,642 9,862 11,360 8,192 26,492 17,386 5,228 10.72%
-
Tax Rate 16.32% 27.72% 35.55% 4.79% 3.02% 10.44% 29.60% -
Total Cost 142,180 113,890 133,942 117,964 123,696 129,988 124,408 2.24%
-
Net Worth 196,133 185,849 171,301 175,976 172,379 161,765 140,521 5.70%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - 6,010 - - - - -
Div Payout % - - 52.91% - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 196,133 185,849 171,301 175,976 172,379 161,765 140,521 5.70%
NOSH 149,720 149,878 150,264 151,703 151,210 151,182 151,098 -0.15%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.35% 7.97% 7.82% 6.49% 17.64% 11.80% 4.03% -
ROE 4.92% 5.31% 6.63% 4.66% 15.37% 10.75% 3.72% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 101.40 82.57 96.70 83.16 99.32 97.48 85.80 2.82%
EPS 6.44 6.58 7.56 5.40 17.52 11.50 3.46 10.89%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.24 1.14 1.16 1.14 1.07 0.93 5.87%
Adjusted Per Share Value based on latest NOSH - 146,875
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 17.51 14.27 16.76 14.55 17.32 17.00 14.95 2.66%
EPS 1.11 1.14 1.31 0.94 3.06 2.00 0.60 10.78%
DPS 0.00 0.00 0.69 0.00 0.00 0.00 0.00 -
NAPS 0.2262 0.2143 0.1975 0.2029 0.1988 0.1865 0.162 5.71%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.72 1.16 0.95 1.19 1.10 0.92 0.66 -
P/RPS 0.71 1.40 0.98 1.43 1.11 0.94 0.77 -1.34%
P/EPS 11.18 17.63 12.57 22.04 6.28 8.00 19.08 -8.51%
EY 8.94 5.67 7.96 4.54 15.93 12.50 5.24 9.30%
DY 0.00 0.00 4.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.94 0.83 1.03 0.96 0.86 0.71 -4.16%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 28/11/07 23/11/06 25/11/05 29/11/04 28/11/03 26/11/02 -
Price 0.60 0.99 1.04 0.97 1.06 0.92 0.70 -
P/RPS 0.59 1.20 1.08 1.17 1.07 0.94 0.82 -5.33%
P/EPS 9.32 15.05 13.76 17.96 6.05 8.00 20.23 -12.10%
EY 10.73 6.65 7.27 5.57 16.53 12.50 4.94 13.78%
DY 0.00 0.00 3.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.80 0.91 0.84 0.93 0.86 0.75 -7.81%

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