[WMG] QoQ Quarter Result on 31-Dec-2008 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -43.18%
YoY- 201.22%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 39,354 25,763 19,874 31,707 40,662 35,249 23,008 42.97%
PBT 2,134 887 2,362 3,626 5,733 28 -1,956 -
Tax 221 -20 404 -964 -1,048 108 794 -57.33%
NP 2,355 867 2,766 2,662 4,685 136 -1,162 -
-
NP to SH 1,216 -291 2,389 2,662 4,685 136 -1,162 -
-
Tax Rate -10.36% 2.25% -17.10% 26.59% 18.28% -385.71% - -
Total Cost 36,999 24,896 17,108 29,045 35,977 35,113 24,170 32.78%
-
Net Worth 198,851 202,244 119,328 194,134 195,456 178,311 174,299 9.17%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 4,773 - - - 5,958 -
Div Payout % - - 199.80% - - - 0.00% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 198,851 202,244 119,328 194,134 195,456 178,311 174,299 9.17%
NOSH 143,058 145,499 119,328 147,071 149,203 151,111 148,974 -2.66%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.98% 3.37% 13.92% 8.40% 11.52% 0.39% -5.05% -
ROE 0.61% -0.14% 2.00% 1.37% 2.40% 0.08% -0.67% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 27.51 17.71 16.65 21.56 27.25 23.33 15.44 46.91%
EPS 0.85 -0.20 1.65 1.81 3.14 0.09 -0.78 -
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 1.39 1.39 1.00 1.32 1.31 1.18 1.17 12.16%
Adjusted Per Share Value based on latest NOSH - 147,071
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 4.54 2.97 2.29 3.66 4.69 4.06 2.65 43.13%
EPS 0.14 -0.03 0.28 0.31 0.54 0.02 -0.13 -
DPS 0.00 0.00 0.55 0.00 0.00 0.00 0.69 -
NAPS 0.2293 0.2332 0.1376 0.2239 0.2254 0.2056 0.201 9.17%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.82 0.81 0.66 0.63 0.72 0.69 0.72 -
P/RPS 2.98 4.57 3.96 2.92 2.64 2.96 4.66 -25.75%
P/EPS 96.47 -405.00 32.97 34.81 22.93 766.67 -92.31 -
EY 1.04 -0.25 3.03 2.87 4.36 0.13 -1.08 -
DY 0.00 0.00 6.06 0.00 0.00 0.00 5.56 -
P/NAPS 0.59 0.58 0.66 0.48 0.55 0.58 0.62 -3.24%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 28/08/09 27/05/09 26/02/09 26/11/08 28/08/08 27/05/08 -
Price 0.73 0.77 0.70 0.69 0.60 0.69 0.73 -
P/RPS 2.65 4.35 4.20 3.20 2.20 2.96 4.73 -32.01%
P/EPS 85.88 -385.00 34.96 38.12 19.11 766.67 -93.59 -
EY 1.16 -0.26 2.86 2.62 5.23 0.13 -1.07 -
DY 0.00 0.00 5.71 0.00 0.00 0.00 5.48 -
P/NAPS 0.53 0.55 0.70 0.52 0.46 0.58 0.62 -9.91%

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