[WMG] QoQ Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -88.72%
YoY- 274.91%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 130,944 101,435 72,747 37,323 130,258 102,317 65,117 59.38%
PBT -46,653 -28,842 -2,993 1,968 9,908 5,573 3,021 -
Tax -113 -109 -80 -49 426 311 201 -
NP -46,766 -28,951 -3,073 1,919 10,334 5,884 3,222 -
-
NP to SH -53,508 -34,212 -7,096 509 4,511 2,835 925 -
-
Tax Rate - - - 2.49% -4.30% -5.58% -6.65% -
Total Cost 177,710 130,386 75,820 35,404 119,924 96,433 61,895 102.13%
-
Net Worth 140,291 160,413 193,398 199,358 201,261 200,032 200,898 -21.30%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 2,834 - - - 5,750 - - -
Div Payout % 0.00% - - - 127.47% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 140,291 160,413 193,398 199,358 201,261 200,032 200,898 -21.30%
NOSH 141,708 141,958 142,204 141,388 143,757 143,908 144,531 -1.30%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -35.71% -28.54% -4.22% 5.14% 7.93% 5.75% 4.95% -
ROE -38.14% -21.33% -3.67% 0.26% 2.24% 1.42% 0.46% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 92.40 71.45 51.16 26.40 90.61 71.10 45.05 61.50%
EPS -37.76 -24.10 -4.99 0.36 3.14 1.97 0.64 -
DPS 2.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.99 1.13 1.36 1.41 1.40 1.39 1.39 -20.26%
Adjusted Per Share Value based on latest NOSH - 141,388
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 7.04 5.46 3.91 2.01 7.01 5.50 3.50 59.41%
EPS -2.88 -1.84 -0.38 0.03 0.24 0.15 0.05 -
DPS 0.15 0.00 0.00 0.00 0.31 0.00 0.00 -
NAPS 0.0755 0.0863 0.104 0.1072 0.1083 0.1076 0.1081 -21.29%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.86 0.74 0.81 0.73 0.78 0.70 0.82 -
P/RPS 0.93 1.04 1.58 2.77 0.86 0.98 1.82 -36.11%
P/EPS -2.28 -3.07 -16.23 202.78 24.86 35.53 128.13 -
EY -43.91 -32.57 -6.16 0.49 4.02 2.81 0.78 -
DY 2.33 0.00 0.00 0.00 5.13 0.00 0.00 -
P/NAPS 0.87 0.65 0.60 0.52 0.56 0.50 0.59 29.58%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 23/02/11 26/11/10 27/08/10 26/05/10 25/02/10 25/11/09 -
Price 0.69 0.73 0.76 0.77 0.72 0.74 0.73 -
P/RPS 0.75 1.02 1.49 2.92 0.79 1.04 1.62 -40.18%
P/EPS -1.83 -3.03 -15.23 213.89 22.95 37.56 114.06 -
EY -54.72 -33.01 -6.57 0.47 4.36 2.66 0.88 -
DY 2.90 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 0.70 0.65 0.56 0.55 0.51 0.53 0.53 20.39%

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