[WMG] QoQ TTM Result on 30-Jun-2011 [#1]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 5.96%
YoY- -1047.41%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 105,948 121,754 105,341 116,418 130,944 129,376 137,888 -16.09%
PBT -58,545 -73,317 -107,772 -43,687 -46,653 -24,507 3,894 -
Tax -91 -87 -108 -117 -113 6 145 -
NP -58,636 -73,404 -107,880 -43,804 -46,766 -24,501 4,039 -
-
NP to SH -36,361 -52,610 -87,332 -50,317 -53,508 -32,536 -3,510 374.53%
-
Tax Rate - - - - - - -3.72% -
Total Cost 164,584 195,158 213,221 160,222 177,710 153,877 133,849 14.76%
-
Net Worth 100,634 103,845 98,343 143,498 139,550 159,838 192,962 -35.18%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 2,819 2,819 2,819 2,819 5,740 5,740 -
Div Payout % - 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 100,634 103,845 98,343 143,498 139,550 159,838 192,962 -35.18%
NOSH 139,770 140,332 140,491 140,684 140,960 141,450 141,884 -0.99%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -55.34% -60.29% -102.41% -37.63% -35.71% -18.94% 2.93% -
ROE -36.13% -50.66% -88.80% -35.06% -38.34% -20.36% -1.82% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 75.80 86.76 74.98 82.75 92.89 91.46 97.18 -15.25%
EPS -26.01 -37.49 -62.16 -35.77 -37.96 -23.00 -2.47 379.74%
DPS 0.00 2.00 2.00 2.00 2.00 4.00 4.00 -
NAPS 0.72 0.74 0.70 1.02 0.99 1.13 1.36 -34.53%
Adjusted Per Share Value based on latest NOSH - 140,684
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 12.22 14.04 12.15 13.43 15.10 14.92 15.90 -16.08%
EPS -4.19 -6.07 -10.07 -5.80 -6.17 -3.75 -0.40 378.05%
DPS 0.00 0.33 0.33 0.33 0.33 0.66 0.66 -
NAPS 0.1161 0.1198 0.1134 0.1655 0.1609 0.1843 0.2225 -35.16%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.43 0.50 0.52 0.62 0.86 0.74 0.81 -
P/RPS 0.57 0.58 0.69 0.75 0.93 0.81 0.83 -22.14%
P/EPS -1.65 -1.33 -0.84 -1.73 -2.27 -3.22 -32.74 -86.33%
EY -60.50 -74.98 -119.54 -57.69 -44.14 -31.08 -3.05 631.44%
DY 0.00 4.00 3.85 3.23 2.33 5.41 4.94 -
P/NAPS 0.60 0.68 0.74 0.61 0.87 0.65 0.60 0.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 24/02/12 25/11/11 26/08/11 27/05/11 23/02/11 26/11/10 -
Price 0.39 0.50 0.52 0.55 0.69 0.73 0.76 -
P/RPS 0.51 0.58 0.69 0.66 0.74 0.80 0.78 -24.64%
P/EPS -1.50 -1.33 -0.84 -1.54 -1.82 -3.17 -30.72 -86.61%
EY -66.70 -74.98 -119.54 -65.03 -55.01 -31.51 -3.26 646.69%
DY 0.00 4.00 3.85 3.64 2.90 5.48 5.26 -
P/NAPS 0.54 0.68 0.74 0.54 0.70 0.65 0.56 -2.39%

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