[WMG] QoQ Quarter Result on 30-Sep-2010 [#2]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -1594.11%
YoY- -725.41%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 22,797 29,509 28,688 35,424 37,323 27,941 37,200 -27.91%
PBT 4,934 -17,811 -25,849 -4,961 1,968 4,335 2,552 55.38%
Tax -53 -4 -29 -31 -49 115 110 -
NP 4,881 -17,815 -25,878 -4,992 1,919 4,450 2,662 49.97%
-
NP to SH 3,700 -19,296 -27,116 -7,605 509 1,676 1,910 55.58%
-
Tax Rate 1.07% - - - 2.49% -2.65% -4.31% -
Total Cost 17,916 47,324 54,566 40,416 35,404 23,491 34,538 -35.51%
-
Net Worth 143,498 139,550 159,838 192,962 199,358 200,905 199,616 -19.80%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 2,819 - - - 5,740 - -
Div Payout % - 0.00% - - - 342.49% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 143,498 139,550 159,838 192,962 199,358 200,905 199,616 -19.80%
NOSH 140,684 140,960 141,450 141,884 141,388 143,504 143,609 -1.36%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 21.41% -60.37% -90.20% -14.09% 5.14% 15.93% 7.16% -
ROE 2.58% -13.83% -16.96% -3.94% 0.26% 0.83% 0.96% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 16.20 20.93 20.28 24.97 26.40 19.47 25.90 -26.92%
EPS 2.63 -13.69 -19.17 -5.36 0.36 1.17 1.33 57.74%
DPS 0.00 2.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.02 0.99 1.13 1.36 1.41 1.40 1.39 -18.68%
Adjusted Per Share Value based on latest NOSH - 141,884
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.23 1.59 1.54 1.91 2.01 1.50 2.00 -27.74%
EPS 0.20 -1.04 -1.46 -0.41 0.03 0.09 0.10 58.94%
DPS 0.00 0.15 0.00 0.00 0.00 0.31 0.00 -
NAPS 0.0772 0.0751 0.086 0.1038 0.1072 0.1081 0.1074 -19.80%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.62 0.86 0.74 0.81 0.73 0.78 0.70 -
P/RPS 3.83 4.11 3.65 3.24 2.77 4.01 2.70 26.32%
P/EPS 23.57 -6.28 -3.86 -15.11 202.78 66.79 52.63 -41.55%
EY 4.24 -15.92 -25.91 -6.62 0.49 1.50 1.90 71.01%
DY 0.00 2.33 0.00 0.00 0.00 5.13 0.00 -
P/NAPS 0.61 0.87 0.65 0.60 0.52 0.56 0.50 14.21%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 27/05/11 23/02/11 26/11/10 27/08/10 26/05/10 25/02/10 -
Price 0.55 0.69 0.73 0.76 0.77 0.72 0.74 -
P/RPS 3.39 3.30 3.60 3.04 2.92 3.70 2.86 12.03%
P/EPS 20.91 -5.04 -3.81 -14.18 213.89 61.65 55.64 -48.01%
EY 4.78 -19.84 -26.26 -7.05 0.47 1.62 1.80 92.10%
DY 0.00 2.90 0.00 0.00 0.00 5.56 0.00 -
P/NAPS 0.54 0.70 0.65 0.56 0.55 0.51 0.53 1.25%

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