[WMG] YoY Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -47.61%
YoY- -80.78%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 143,490 122,278 153,797 126,465 137,556 128,493 129,457 1.72%
PBT 12,516 4,665 27,673 4,964 22,334 11,952 12,480 0.04%
Tax -2,538 -1,597 -8,601 -672 -686 -1,541 -1,526 8.84%
NP 9,977 3,068 19,072 4,292 21,648 10,410 10,953 -1.54%
-
NP to SH 9,977 3,068 19,072 4,292 22,334 10,410 10,953 -1.54%
-
Tax Rate 20.28% 34.23% 31.08% 13.54% 3.07% 12.89% 12.23% -
Total Cost 133,513 119,210 134,725 122,173 115,908 118,082 118,504 2.00%
-
Net Worth 196,372 176,310 172,608 168,541 176,244 155,555 146,480 5.00%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - 4,002 - - - - -
Div Payout % - - 20.99% - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 196,372 176,310 172,608 168,541 176,244 155,555 146,480 5.00%
NOSH 148,767 149,415 150,094 151,839 155,968 151,025 151,011 -0.24%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 6.95% 2.51% 12.40% 3.39% 15.74% 8.10% 8.46% -
ROE 5.08% 1.74% 11.05% 2.55% 12.67% 6.69% 7.48% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 96.45 81.84 102.47 83.29 88.19 85.08 85.73 1.98%
EPS 6.71 2.05 12.71 2.83 14.32 6.89 7.25 -1.28%
DPS 0.00 0.00 2.67 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.18 1.15 1.11 1.13 1.03 0.97 5.26%
Adjusted Per Share Value based on latest NOSH - 151,206
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 7.72 6.58 8.27 6.80 7.40 6.91 6.96 1.74%
EPS 0.54 0.17 1.03 0.23 1.20 0.56 0.59 -1.46%
DPS 0.00 0.00 0.22 0.00 0.00 0.00 0.00 -
NAPS 0.1056 0.0948 0.0929 0.0907 0.0948 0.0837 0.0788 4.99%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.63 1.00 1.01 0.92 1.06 0.92 0.61 -
P/RPS 0.65 1.22 0.99 1.10 1.20 1.08 0.71 -1.45%
P/EPS 9.39 48.70 7.95 32.55 7.40 13.35 8.41 1.85%
EY 10.65 2.05 12.58 3.07 13.51 7.49 11.89 -1.81%
DY 0.00 0.00 2.64 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.85 0.88 0.83 0.94 0.89 0.63 -4.42%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 27/02/08 27/02/07 24/02/06 24/02/05 26/02/04 26/02/03 -
Price 0.69 0.80 1.04 0.95 1.20 1.00 0.56 -
P/RPS 0.72 0.98 1.01 1.14 1.36 1.18 0.65 1.71%
P/EPS 10.29 38.96 8.18 33.61 8.38 14.51 7.72 4.90%
EY 9.72 2.57 12.22 2.98 11.93 6.89 12.95 -4.66%
DY 0.00 0.00 2.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.68 0.90 0.86 1.06 0.97 0.58 -1.80%

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