[WMG] QoQ Quarter Result on 31-Mar-2010 [#4]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -12.25%
YoY- -29.85%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 28,688 35,424 37,323 27,941 37,200 39,354 25,763 7.41%
PBT -25,849 -4,961 1,968 4,335 2,552 2,134 887 -
Tax -29 -31 -49 115 110 221 -20 28.02%
NP -25,878 -4,992 1,919 4,450 2,662 2,355 867 -
-
NP to SH -27,116 -7,605 509 1,676 1,910 1,216 -291 1938.45%
-
Tax Rate - - 2.49% -2.65% -4.31% -10.36% 2.25% -
Total Cost 54,566 40,416 35,404 23,491 34,538 36,999 24,896 68.49%
-
Net Worth 159,838 192,962 199,358 200,905 199,616 198,851 202,244 -14.48%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 5,740 - - - -
Div Payout % - - - 342.49% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 159,838 192,962 199,358 200,905 199,616 198,851 202,244 -14.48%
NOSH 141,450 141,884 141,388 143,504 143,609 143,058 145,499 -1.85%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -90.20% -14.09% 5.14% 15.93% 7.16% 5.98% 3.37% -
ROE -16.96% -3.94% 0.26% 0.83% 0.96% 0.61% -0.14% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 20.28 24.97 26.40 19.47 25.90 27.51 17.71 9.42%
EPS -19.17 -5.36 0.36 1.17 1.33 0.85 -0.20 1977.07%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.13 1.36 1.41 1.40 1.39 1.39 1.39 -12.86%
Adjusted Per Share Value based on latest NOSH - 143,504
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1.54 1.91 2.01 1.50 2.00 2.12 1.39 7.05%
EPS -1.46 -0.41 0.03 0.09 0.10 0.07 -0.02 1633.09%
DPS 0.00 0.00 0.00 0.31 0.00 0.00 0.00 -
NAPS 0.086 0.1038 0.1072 0.1081 0.1074 0.107 0.1088 -14.47%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.74 0.81 0.73 0.78 0.70 0.82 0.81 -
P/RPS 3.65 3.24 2.77 4.01 2.70 2.98 4.57 -13.88%
P/EPS -3.86 -15.11 202.78 66.79 52.63 96.47 -405.00 -95.46%
EY -25.91 -6.62 0.49 1.50 1.90 1.04 -0.25 2087.83%
DY 0.00 0.00 0.00 5.13 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.52 0.56 0.50 0.59 0.58 7.86%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 26/11/10 27/08/10 26/05/10 25/02/10 25/11/09 28/08/09 -
Price 0.73 0.76 0.77 0.72 0.74 0.73 0.77 -
P/RPS 3.60 3.04 2.92 3.70 2.86 2.65 4.35 -11.82%
P/EPS -3.81 -14.18 213.89 61.65 55.64 85.88 -385.00 -95.35%
EY -26.26 -7.05 0.47 1.62 1.80 1.16 -0.26 2050.61%
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 0.65 0.56 0.55 0.51 0.53 0.53 0.55 11.74%

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