[WMG] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -68.89%
YoY- -83.91%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 151,822 140,996 114,717 122,278 123,752 131,540 161,191 -3.90%
PBT 11,522 112 1,543 4,665 13,644 24,840 32,774 -50.09%
Tax -1,880 432 -404 -1,597 -3,782 -6,484 -9,680 -66.36%
NP 9,642 544 1,139 3,068 9,862 18,356 23,094 -44.04%
-
NP to SH 9,642 544 1,139 3,068 9,862 18,356 23,094 -44.04%
-
Tax Rate 16.32% -385.71% 26.18% 34.23% 27.72% 26.10% 29.54% -
Total Cost 142,180 140,452 113,578 119,210 113,890 113,184 138,097 1.95%
-
Net Worth 196,133 178,311 175,346 176,310 185,849 185,353 181,484 5.29%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 5,994 - - - 8,999 -
Div Payout % - - 526.32% - - - 38.97% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 196,133 178,311 175,346 176,310 185,849 185,353 181,484 5.29%
NOSH 149,720 151,111 149,868 149,415 149,878 149,478 149,987 -0.11%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.35% 0.39% 0.99% 2.51% 7.97% 13.95% 14.33% -
ROE 4.92% 0.31% 0.65% 1.74% 5.31% 9.90% 12.73% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 101.40 93.31 76.55 81.84 82.57 88.00 107.47 -3.79%
EPS 6.44 0.36 0.76 2.05 6.58 12.28 15.40 -43.98%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 6.00 -
NAPS 1.31 1.18 1.17 1.18 1.24 1.24 1.21 5.42%
Adjusted Per Share Value based on latest NOSH - 150,285
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 8.17 7.58 6.17 6.58 6.66 7.08 8.67 -3.87%
EPS 0.52 0.03 0.06 0.17 0.53 0.99 1.24 -43.88%
DPS 0.00 0.00 0.32 0.00 0.00 0.00 0.48 -
NAPS 0.1055 0.0959 0.0943 0.0948 0.10 0.0997 0.0976 5.31%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.72 0.69 0.72 1.00 1.16 1.42 0.99 -
P/RPS 0.71 0.74 0.94 1.22 1.40 1.61 0.92 -15.82%
P/EPS 11.18 191.67 94.74 48.70 17.63 11.56 6.43 44.44%
EY 8.94 0.52 1.06 2.05 5.67 8.65 15.55 -30.78%
DY 0.00 0.00 5.56 0.00 0.00 0.00 6.06 -
P/NAPS 0.55 0.58 0.62 0.85 0.94 1.15 0.82 -23.32%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 28/08/08 27/05/08 27/02/08 28/11/07 29/08/07 25/05/07 -
Price 0.60 0.69 0.73 0.80 0.99 1.12 0.98 -
P/RPS 0.59 0.74 0.95 0.98 1.20 1.27 0.91 -25.03%
P/EPS 9.32 191.67 96.05 38.96 15.05 9.12 6.36 28.92%
EY 10.73 0.52 1.04 2.57 6.65 10.96 15.71 -22.39%
DY 0.00 0.00 5.48 0.00 0.00 0.00 6.12 -
P/NAPS 0.46 0.58 0.62 0.68 0.80 0.90 0.81 -31.35%

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