[WMG] QoQ Annualized Quarter Result on 30-Jun-2008 [#1]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -52.24%
YoY- -97.04%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 127,492 143,490 151,822 140,996 114,717 122,278 123,752 2.00%
PBT 11,749 12,516 11,522 112 1,543 4,665 13,644 -9.47%
Tax -1,506 -2,538 -1,880 432 -404 -1,597 -3,782 -45.84%
NP 10,243 9,977 9,642 544 1,139 3,068 9,862 2.55%
-
NP to SH 9,866 9,977 9,642 544 1,139 3,068 9,862 0.02%
-
Tax Rate 12.82% 20.28% 16.32% -385.71% 26.18% 34.23% 27.72% -
Total Cost 117,249 133,513 142,180 140,452 113,578 119,210 113,890 1.95%
-
Net Worth 198,551 196,372 196,133 178,311 175,346 176,310 185,849 4.50%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 5,672 - - - 5,994 - - -
Div Payout % 57.50% - - - 526.32% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 198,551 196,372 196,133 178,311 175,346 176,310 185,849 4.50%
NOSH 141,822 148,767 149,720 151,111 149,868 149,415 149,878 -3.61%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 8.03% 6.95% 6.35% 0.39% 0.99% 2.51% 7.97% -
ROE 4.97% 5.08% 4.92% 0.31% 0.65% 1.74% 5.31% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 89.90 96.45 101.40 93.31 76.55 81.84 82.57 5.82%
EPS 6.68 6.71 6.44 0.36 0.76 2.05 6.58 1.00%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.40 1.32 1.31 1.18 1.17 1.18 1.24 8.41%
Adjusted Per Share Value based on latest NOSH - 151,111
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 6.86 7.72 8.17 7.58 6.17 6.58 6.66 1.99%
EPS 0.53 0.54 0.52 0.03 0.06 0.17 0.53 0.00%
DPS 0.31 0.00 0.00 0.00 0.32 0.00 0.00 -
NAPS 0.1068 0.1056 0.1055 0.0959 0.0943 0.0948 0.10 4.47%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.66 0.63 0.72 0.69 0.72 1.00 1.16 -
P/RPS 0.73 0.65 0.71 0.74 0.94 1.22 1.40 -35.19%
P/EPS 9.49 9.39 11.18 191.67 94.74 48.70 17.63 -33.80%
EY 10.54 10.65 8.94 0.52 1.06 2.05 5.67 51.12%
DY 6.06 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 0.47 0.48 0.55 0.58 0.62 0.85 0.94 -36.97%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 26/02/09 26/11/08 28/08/08 27/05/08 27/02/08 28/11/07 -
Price 0.70 0.69 0.60 0.69 0.73 0.80 0.99 -
P/RPS 0.78 0.72 0.59 0.74 0.95 0.98 1.20 -24.94%
P/EPS 10.06 10.29 9.32 191.67 96.05 38.96 15.05 -23.53%
EY 9.94 9.72 10.73 0.52 1.04 2.57 6.65 30.69%
DY 5.71 0.00 0.00 0.00 5.48 0.00 0.00 -
P/NAPS 0.50 0.52 0.46 0.58 0.62 0.68 0.80 -26.87%

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