[WMG] QoQ TTM Result on 30-Jun-2015 [#1]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -11.05%
YoY- -353.49%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 33,545 39,338 39,864 45,091 53,254 58,032 68,615 -37.91%
PBT -16,185 -14,067 -14,242 -14,312 -12,888 -11,012 -8,952 48.35%
Tax 0 0 0 0 0 -20 -20 -
NP -16,185 -14,067 -14,242 -14,312 -12,888 -11,032 -8,972 48.13%
-
NP to SH -16,185 -14,067 -14,242 -14,312 -12,888 -11,032 -8,972 48.13%
-
Tax Rate - - - - - - - -
Total Cost 49,730 53,405 54,106 59,403 66,142 69,064 77,587 -25.64%
-
Net Worth 62,944 68,665 71,362 75,509 78,421 82,500 85,356 -18.36%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 62,944 68,665 71,362 75,509 78,421 82,500 85,356 -18.36%
NOSH 139,876 140,133 139,926 139,833 140,038 139,831 139,928 -0.02%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -48.25% -35.76% -35.73% -31.74% -24.20% -19.01% -13.08% -
ROE -25.71% -20.49% -19.96% -18.95% -16.43% -13.37% -10.51% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 23.98 28.07 28.49 32.25 38.03 41.50 49.04 -37.90%
EPS -11.57 -10.04 -10.18 -10.24 -9.20 -7.89 -6.41 48.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.49 0.51 0.54 0.56 0.59 0.61 -18.34%
Adjusted Per Share Value based on latest NOSH - 139,833
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1.80 2.12 2.14 2.43 2.86 3.12 3.69 -38.00%
EPS -0.87 -0.76 -0.77 -0.77 -0.69 -0.59 -0.48 48.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0339 0.0369 0.0384 0.0406 0.0422 0.0444 0.0459 -18.27%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.365 0.41 0.26 0.265 0.325 0.32 0.40 -
P/RPS 1.52 1.46 0.91 0.82 0.85 0.77 0.82 50.84%
P/EPS -3.15 -4.08 -2.55 -2.59 -3.53 -4.06 -6.24 -36.57%
EY -31.70 -24.48 -39.15 -38.62 -28.32 -24.65 -16.03 57.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.84 0.51 0.49 0.58 0.54 0.66 14.61%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 25/02/16 25/11/15 28/08/15 25/05/15 27/02/15 28/11/14 -
Price 0.36 0.375 0.315 0.235 0.305 0.305 0.36 -
P/RPS 1.50 1.34 1.11 0.73 0.80 0.73 0.73 61.55%
P/EPS -3.11 -3.74 -3.09 -2.30 -3.31 -3.87 -5.61 -32.49%
EY -32.14 -26.77 -32.31 -43.55 -30.17 -25.87 -17.81 48.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.77 0.62 0.44 0.54 0.52 0.59 22.48%

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