[WMG] YoY Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 32.5%
YoY- 232.56%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 72,651 63,078 75,094 73,687 64,818 41,433 44,803 8.38%
PBT 8,813 4,302 13,658 9,706 3,713 -6,679 -2,908 -
Tax -3,133 -206 -412 -1,013 -1,099 6,679 2,908 -
NP 5,680 4,096 13,246 8,693 2,614 0 0 -
-
NP to SH 5,680 4,096 13,246 8,693 2,614 -6,760 -3,120 -
-
Tax Rate 35.55% 4.79% 3.02% 10.44% 29.60% - - -
Total Cost 66,971 58,982 61,848 64,994 62,204 41,433 44,803 6.92%
-
Net Worth 171,301 175,976 172,379 161,765 140,521 151,230 164,289 0.69%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 3,005 - - - - - - -
Div Payout % 52.91% - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 171,301 175,976 172,379 161,765 140,521 151,230 164,289 0.69%
NOSH 150,264 151,703 151,210 151,182 151,098 151,230 150,724 -0.05%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 7.82% 6.49% 17.64% 11.80% 4.03% 0.00% 0.00% -
ROE 3.32% 2.33% 7.68% 5.37% 1.86% -4.47% -1.90% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 48.35 41.58 49.66 48.74 42.90 27.40 29.73 8.43%
EPS 3.78 2.70 8.76 5.75 1.73 -4.47 -2.07 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.16 1.14 1.07 0.93 1.00 1.09 0.74%
Adjusted Per Share Value based on latest NOSH - 151,205
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3.91 3.39 4.04 3.96 3.49 2.23 2.41 8.39%
EPS 0.31 0.22 0.71 0.47 0.14 -0.36 -0.17 -
DPS 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0921 0.0947 0.0927 0.087 0.0756 0.0814 0.0884 0.68%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.95 1.19 1.10 0.92 0.66 0.79 1.31 -
P/RPS 1.96 2.86 2.21 1.89 1.54 2.88 4.41 -12.63%
P/EPS 25.13 44.07 12.56 16.00 38.15 -17.67 -63.29 -
EY 3.98 2.27 7.96 6.25 2.62 -5.66 -1.58 -
DY 2.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.03 0.96 0.86 0.71 0.79 1.20 -5.95%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 25/11/05 29/11/04 28/11/03 26/11/02 29/11/01 29/11/00 -
Price 1.04 0.97 1.06 0.92 0.70 1.03 1.30 -
P/RPS 2.15 2.33 2.13 1.89 1.63 3.76 4.37 -11.14%
P/EPS 27.51 35.93 12.10 16.00 40.46 -23.04 -62.80 -
EY 3.63 2.78 8.26 6.25 2.47 -4.34 -1.59 -
DY 1.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.84 0.93 0.86 0.75 1.03 1.19 -4.37%

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