[WMG] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -102.95%
YoY- -313.97%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 130,258 102,317 65,117 25,763 127,492 107,618 75,911 43.37%
PBT 9,908 5,573 3,021 887 11,749 9,387 5,761 43.59%
Tax 426 311 201 -20 -1,506 -1,904 -940 -
NP 10,334 5,884 3,222 867 10,243 7,483 4,821 66.32%
-
NP to SH 4,511 2,835 925 -291 9,866 7,483 4,821 -4.33%
-
Tax Rate -4.30% -5.58% -6.65% 2.25% 12.82% 20.28% 16.32% -
Total Cost 119,924 96,433 61,895 24,896 117,249 100,135 71,090 41.75%
-
Net Worth 201,261 200,032 200,898 202,244 198,551 196,372 196,133 1.73%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 5,750 - - - 5,672 - - -
Div Payout % 127.47% - - - 57.50% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 201,261 200,032 200,898 202,244 198,551 196,372 196,133 1.73%
NOSH 143,757 143,908 144,531 145,499 141,822 148,767 149,720 -2.67%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.93% 5.75% 4.95% 3.37% 8.03% 6.95% 6.35% -
ROE 2.24% 1.42% 0.46% -0.14% 4.97% 3.81% 2.46% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 90.61 71.10 45.05 17.71 89.90 72.34 50.70 47.32%
EPS 3.14 1.97 0.64 -0.20 6.68 5.03 3.22 -1.66%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.40 1.39 1.39 1.39 1.40 1.32 1.31 4.53%
Adjusted Per Share Value based on latest NOSH - 145,499
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 15.02 11.80 7.51 2.97 14.70 12.41 8.75 43.41%
EPS 0.52 0.33 0.11 -0.03 1.14 0.86 0.56 -4.82%
DPS 0.66 0.00 0.00 0.00 0.65 0.00 0.00 -
NAPS 0.2321 0.2307 0.2317 0.2332 0.229 0.2265 0.2262 1.73%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.78 0.70 0.82 0.81 0.66 0.63 0.72 -
P/RPS 0.86 0.98 1.82 4.57 0.73 0.87 1.42 -28.43%
P/EPS 24.86 35.53 128.13 -405.00 9.49 12.52 22.36 7.32%
EY 4.02 2.81 0.78 -0.25 10.54 7.98 4.47 -6.83%
DY 5.13 0.00 0.00 0.00 6.06 0.00 0.00 -
P/NAPS 0.56 0.50 0.59 0.58 0.47 0.48 0.55 1.20%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 25/11/09 28/08/09 27/05/09 26/02/09 26/11/08 -
Price 0.72 0.74 0.73 0.77 0.70 0.69 0.60 -
P/RPS 0.79 1.04 1.62 4.35 0.78 0.95 1.18 -23.48%
P/EPS 22.95 37.56 114.06 -385.00 10.06 13.72 18.63 14.93%
EY 4.36 2.66 0.88 -0.26 9.94 7.29 5.37 -12.97%
DY 5.56 0.00 0.00 0.00 5.71 0.00 0.00 -
P/NAPS 0.51 0.53 0.53 0.55 0.50 0.52 0.46 7.12%

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