[WMG] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -652.96%
YoY- -476.65%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 76,272 105,948 122,993 94,288 91,188 130,944 135,246 -31.76%
PBT -28,080 -58,546 -74,008 -128,222 19,736 -46,653 -38,456 -18.92%
Tax 0 -91 -110 -150 -212 -113 -145 -
NP -28,080 -58,637 -74,118 -128,372 19,524 -46,766 -38,601 -19.13%
-
NP to SH -28,080 -36,414 -44,417 -81,838 14,800 -53,508 -45,616 -27.65%
-
Tax Rate - - - - 1.07% - - -
Total Cost 104,352 164,585 197,111 222,660 71,664 177,710 173,847 -28.86%
-
Net Worth 93,693 101,117 104,015 98,464 143,498 140,291 160,413 -30.14%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - 2,834 - -
Div Payout % - - - - - 0.00% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 93,693 101,117 104,015 98,464 143,498 140,291 160,413 -30.14%
NOSH 139,840 140,440 140,561 140,663 140,684 141,708 141,958 -0.99%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -36.82% -55.35% -60.26% -136.15% 21.41% -35.71% -28.54% -
ROE -29.97% -36.01% -42.70% -83.11% 10.31% -38.14% -28.44% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 54.54 75.44 87.50 67.03 64.82 92.40 95.27 -31.07%
EPS -20.08 -25.93 -31.60 -58.18 10.52 -37.76 -32.13 -26.92%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.67 0.72 0.74 0.70 1.02 0.99 1.13 -29.44%
Adjusted Per Share Value based on latest NOSH - 140,491
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.10 5.70 6.62 5.07 4.91 7.04 7.28 -31.82%
EPS -1.51 -1.96 -2.39 -4.40 0.80 -2.88 -2.45 -27.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.15 0.00 -
NAPS 0.0504 0.0544 0.056 0.053 0.0772 0.0755 0.0863 -30.15%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.36 0.43 0.50 0.52 0.62 0.86 0.74 -
P/RPS 0.66 0.57 0.57 0.78 0.96 0.93 0.78 -10.54%
P/EPS -1.79 -1.66 -1.58 -0.89 5.89 -2.28 -2.30 -15.40%
EY -55.78 -60.30 -63.20 -111.88 16.97 -43.91 -43.42 18.19%
DY 0.00 0.00 0.00 0.00 0.00 2.33 0.00 -
P/NAPS 0.54 0.60 0.68 0.74 0.61 0.87 0.65 -11.63%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 24/08/12 24/05/12 24/02/12 25/11/11 26/08/11 27/05/11 23/02/11 -
Price 0.31 0.39 0.50 0.52 0.55 0.69 0.73 -
P/RPS 0.57 0.52 0.57 0.78 0.85 0.75 0.77 -18.18%
P/EPS -1.54 -1.50 -1.58 -0.89 5.23 -1.83 -2.27 -22.81%
EY -64.77 -66.48 -63.20 -111.88 19.13 -54.72 -44.02 29.39%
DY 0.00 0.00 0.00 0.00 0.00 2.90 0.00 -
P/NAPS 0.46 0.54 0.68 0.74 0.54 0.70 0.65 -20.60%

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