[WMG] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 57.07%
YoY- -28.25%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 35,424 37,323 27,941 37,200 39,354 25,763 19,874 46.95%
PBT -4,961 1,968 4,335 2,552 2,134 887 2,362 -
Tax -31 -49 115 110 221 -20 404 -
NP -4,992 1,919 4,450 2,662 2,355 867 2,766 -
-
NP to SH -7,605 509 1,676 1,910 1,216 -291 2,389 -
-
Tax Rate - 2.49% -2.65% -4.31% -10.36% 2.25% -17.10% -
Total Cost 40,416 35,404 23,491 34,538 36,999 24,896 17,108 77.28%
-
Net Worth 192,962 199,358 200,905 199,616 198,851 202,244 119,328 37.72%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 5,740 - - - 4,773 -
Div Payout % - - 342.49% - - - 199.80% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 192,962 199,358 200,905 199,616 198,851 202,244 119,328 37.72%
NOSH 141,884 141,388 143,504 143,609 143,058 145,499 119,328 12.22%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -14.09% 5.14% 15.93% 7.16% 5.98% 3.37% 13.92% -
ROE -3.94% 0.26% 0.83% 0.96% 0.61% -0.14% 2.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 24.97 26.40 19.47 25.90 27.51 17.71 16.65 30.98%
EPS -5.36 0.36 1.17 1.33 0.85 -0.20 1.65 -
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 1.36 1.41 1.40 1.39 1.39 1.39 1.00 22.72%
Adjusted Per Share Value based on latest NOSH - 143,609
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.91 2.01 1.50 2.00 2.12 1.39 1.07 47.10%
EPS -0.41 0.03 0.09 0.10 0.07 -0.02 0.13 -
DPS 0.00 0.00 0.31 0.00 0.00 0.00 0.26 -
NAPS 0.1038 0.1072 0.1081 0.1074 0.107 0.1088 0.0642 37.71%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.81 0.73 0.78 0.70 0.82 0.81 0.66 -
P/RPS 3.24 2.77 4.01 2.70 2.98 4.57 3.96 -12.51%
P/EPS -15.11 202.78 66.79 52.63 96.47 -405.00 32.97 -
EY -6.62 0.49 1.50 1.90 1.04 -0.25 3.03 -
DY 0.00 0.00 5.13 0.00 0.00 0.00 6.06 -
P/NAPS 0.60 0.52 0.56 0.50 0.59 0.58 0.66 -6.15%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 27/08/10 26/05/10 25/02/10 25/11/09 28/08/09 27/05/09 -
Price 0.76 0.77 0.72 0.74 0.73 0.77 0.70 -
P/RPS 3.04 2.92 3.70 2.86 2.65 4.35 4.20 -19.36%
P/EPS -14.18 213.89 61.65 55.64 85.88 -385.00 34.96 -
EY -7.05 0.47 1.62 1.80 1.16 -0.26 2.86 -
DY 0.00 0.00 5.56 0.00 0.00 0.00 5.71 -
P/NAPS 0.56 0.55 0.51 0.53 0.53 0.55 0.70 -13.81%

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