[WMG] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 71.08%
YoY- 44.62%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 83,195 68,820 42,974 18,467 96,099 76,029 43,341 54.51%
PBT 3,710 5,572 6,840 -3,888 -13,422 -6,333 -7,600 -
Tax -20 0 0 0 -20 -40 -29 -21.95%
NP 3,690 5,572 6,840 -3,888 -13,442 -6,373 -7,629 -
-
NP to SH 3,690 5,572 6,840 -3,888 -13,442 -6,373 -7,629 -
-
Tax Rate 0.54% 0.00% 0.00% - - - - -
Total Cost 79,505 63,248 36,134 22,355 109,541 82,402 50,970 34.53%
-
Net Worth 90,852 93,800 95,116 83,913 88,213 95,244 93,787 -2.09%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 90,852 93,800 95,116 83,913 88,213 95,244 93,787 -2.09%
NOSH 139,772 139,999 139,877 139,856 140,020 140,065 139,981 -0.09%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.44% 8.10% 15.92% -21.05% -13.99% -8.38% -17.60% -
ROE 4.06% 5.94% 7.19% -4.63% -15.24% -6.69% -8.13% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 59.52 49.16 30.72 13.20 68.63 54.28 30.96 54.67%
EPS 2.64 3.98 4.89 -2.78 -9.60 -4.55 -5.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.67 0.68 0.60 0.63 0.68 0.67 -2.00%
Adjusted Per Share Value based on latest NOSH - 139,856
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.48 3.70 2.31 0.99 5.17 4.09 2.33 54.68%
EPS 0.20 0.30 0.37 -0.21 -0.72 -0.34 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0489 0.0505 0.0512 0.0451 0.0475 0.0512 0.0505 -2.12%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.345 0.33 0.30 0.23 0.23 0.14 0.28 -
P/RPS 0.58 0.67 0.98 1.74 0.34 0.26 0.90 -25.41%
P/EPS 13.07 8.29 6.13 -8.27 -2.40 -3.08 -5.14 -
EY 7.65 12.06 16.30 -12.09 -41.74 -32.50 -19.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.49 0.44 0.38 0.37 0.21 0.42 16.79%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 26/02/14 25/11/13 29/08/13 28/05/13 27/02/13 29/11/12 -
Price 0.33 0.355 0.335 0.28 0.265 0.21 0.16 -
P/RPS 0.55 0.72 1.09 2.12 0.39 0.39 0.52 3.81%
P/EPS 12.50 8.92 6.85 -10.07 -2.76 -4.62 -2.94 -
EY 8.00 11.21 14.60 -9.93 -36.23 -21.67 -34.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.49 0.47 0.42 0.31 0.24 65.36%

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