[WMG] YoY Quarter Result on 31-Dec-2003 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -141.6%
YoY- -115.84%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 42,697 31,771 28,073 22,682 32,275 20,773 24,758 9.50%
PBT 11,942 -579 3,094 -743 5,647 -2,274 -837 -
Tax -3,318 -298 -103 -144 -47 2,274 837 -
NP 8,624 -877 2,991 -887 5,600 0 0 -
-
NP to SH 8,624 -877 3,094 -887 5,600 -2,289 -939 -
-
Tax Rate 27.78% - 3.33% - 0.83% - - -
Total Cost 34,073 32,648 25,082 23,569 26,675 20,773 24,758 5.46%
-
Net Worth 172,180 167,839 176,576 154,849 146,415 147,580 163,567 0.85%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 172,180 167,839 176,576 154,849 146,415 147,580 163,567 0.85%
NOSH 149,722 151,206 156,262 150,338 150,943 150,592 151,451 -0.19%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 20.20% -2.76% 10.65% -3.91% 17.35% 0.00% 0.00% -
ROE 5.01% -0.52% 1.75% -0.57% 3.82% -1.55% -0.57% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 28.52 21.01 17.97 15.09 21.38 13.79 16.35 9.71%
EPS 5.76 -0.58 1.98 -0.59 3.71 -1.52 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.11 1.13 1.03 0.97 0.98 1.08 1.05%
Adjusted Per Share Value based on latest NOSH - 150,338
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 4.92 3.66 3.24 2.62 3.72 2.40 2.86 9.45%
EPS 0.99 -0.10 0.36 -0.10 0.65 -0.26 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1986 0.1936 0.2036 0.1786 0.1688 0.1702 0.1886 0.86%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.01 0.92 1.06 0.92 0.61 0.98 0.95 -
P/RPS 3.54 4.38 5.90 6.10 2.85 7.10 5.81 -7.92%
P/EPS 17.53 -158.62 53.54 -155.93 16.44 -64.47 -153.23 -
EY 5.70 -0.63 1.87 -0.64 6.08 -1.55 -0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.83 0.94 0.89 0.63 1.00 0.88 0.00%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 24/02/06 24/02/05 26/02/04 26/02/03 27/02/02 27/02/01 -
Price 1.04 0.95 1.20 1.00 0.56 0.88 0.86 -
P/RPS 3.65 4.52 6.68 6.63 2.62 6.38 5.26 -5.90%
P/EPS 18.06 -163.79 60.61 -169.49 15.09 -57.89 -138.71 -
EY 5.54 -0.61 1.65 -0.59 6.63 -1.73 -0.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.86 1.06 0.97 0.58 0.90 0.80 1.98%

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