[WMG] QoQ TTM Result on 30-Sep-2013 [#2]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 109.96%
YoY- 133.45%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 80,094 83,195 88,890 95,732 95,498 96,099 89,732 -7.31%
PBT 5,666 3,710 -1,517 1,018 -10,290 -13,422 -9,372 -
Tax -20 -20 20 9 -20 -20 -48 -44.30%
NP 5,646 3,690 -1,497 1,027 -10,310 -13,442 -9,420 -
-
NP to SH 5,646 3,690 -1,497 1,027 -10,310 -13,442 -9,420 -
-
Tax Rate 0.35% 0.54% - -0.88% - - - -
Total Cost 74,448 79,505 90,387 94,705 105,808 109,541 99,152 -17.43%
-
Net Worth 89,599 91,291 93,358 95,235 83,913 88,187 94,897 -3.76%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 89,599 91,291 93,358 95,235 83,913 88,187 94,897 -3.76%
NOSH 140,000 140,447 139,340 140,052 139,856 139,980 139,555 0.21%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.05% 4.44% -1.68% 1.07% -10.80% -13.99% -10.50% -
ROE 6.30% 4.04% -1.60% 1.08% -12.29% -15.24% -9.93% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 57.21 59.24 63.79 68.35 68.28 68.65 64.30 -7.51%
EPS 4.03 2.63 -1.07 0.73 -7.37 -9.60 -6.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.65 0.67 0.68 0.60 0.63 0.68 -3.97%
Adjusted Per Share Value based on latest NOSH - 140,052
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.24 9.59 10.25 11.04 11.01 11.08 10.35 -7.30%
EPS 0.65 0.43 -0.17 0.12 -1.19 -1.55 -1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1033 0.1053 0.1077 0.1098 0.0968 0.1017 0.1094 -3.76%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.36 0.345 0.33 0.30 0.23 0.23 0.14 -
P/RPS 0.63 0.58 0.52 0.44 0.34 0.34 0.22 102.04%
P/EPS 8.93 13.13 -30.72 40.91 -3.12 -2.40 -2.07 -
EY 11.20 7.62 -3.26 2.44 -32.05 -41.75 -48.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.53 0.49 0.44 0.38 0.37 0.21 92.64%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 26/02/14 25/11/13 29/08/13 28/05/13 27/02/13 -
Price 0.43 0.33 0.355 0.335 0.28 0.265 0.21 -
P/RPS 0.75 0.56 0.56 0.49 0.41 0.39 0.33 73.12%
P/EPS 10.66 12.56 -33.04 45.68 -3.80 -2.76 -3.11 -
EY 9.38 7.96 -3.03 2.19 -26.33 -36.24 -32.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.51 0.53 0.49 0.47 0.42 0.31 67.39%

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