[WMG] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -826.95%
YoY- -722.82%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 105,341 116,418 130,944 129,376 137,888 141,818 130,258 -13.18%
PBT -107,772 -43,687 -46,653 -24,507 3,894 10,989 9,908 -
Tax -108 -117 -113 6 145 397 426 -
NP -107,880 -43,804 -46,766 -24,501 4,039 11,386 10,334 -
-
NP to SH -87,332 -50,317 -53,508 -32,536 -3,510 5,311 4,511 -
-
Tax Rate - - - - -3.72% -3.61% -4.30% -
Total Cost 213,221 160,222 177,710 153,877 133,849 130,432 119,924 46.71%
-
Net Worth 98,343 143,498 139,550 159,838 192,962 199,358 200,905 -37.86%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 2,819 2,819 2,819 5,740 5,740 5,740 5,740 -37.72%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 108.08% 127.25% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 98,343 143,498 139,550 159,838 192,962 199,358 200,905 -37.86%
NOSH 140,491 140,684 140,960 141,450 141,884 141,388 143,504 -1.40%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -102.41% -37.63% -35.71% -18.94% 2.93% 8.03% 7.93% -
ROE -88.80% -35.06% -38.34% -20.36% -1.82% 2.66% 2.25% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 74.98 82.75 92.89 91.46 97.18 100.30 90.77 -11.95%
EPS -62.16 -35.77 -37.96 -23.00 -2.47 3.76 3.14 -
DPS 2.00 2.00 2.00 4.00 4.00 4.00 4.00 -36.97%
NAPS 0.70 1.02 0.99 1.13 1.36 1.41 1.40 -36.97%
Adjusted Per Share Value based on latest NOSH - 141,450
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 12.15 13.43 15.10 14.92 15.90 16.35 15.02 -13.17%
EPS -10.07 -5.80 -6.17 -3.75 -0.40 0.61 0.52 -
DPS 0.33 0.33 0.33 0.66 0.66 0.66 0.66 -36.97%
NAPS 0.1134 0.1655 0.1609 0.1843 0.2225 0.2299 0.2317 -37.86%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.52 0.62 0.86 0.74 0.81 0.73 0.78 -
P/RPS 0.69 0.75 0.93 0.81 0.83 0.73 0.86 -13.64%
P/EPS -0.84 -1.73 -2.27 -3.22 -32.74 19.43 24.81 -
EY -119.54 -57.69 -44.14 -31.08 -3.05 5.15 4.03 -
DY 3.85 3.23 2.33 5.41 4.94 5.48 5.13 -17.40%
P/NAPS 0.74 0.61 0.87 0.65 0.60 0.52 0.56 20.39%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 26/08/11 27/05/11 23/02/11 26/11/10 27/08/10 26/05/10 -
Price 0.52 0.55 0.69 0.73 0.76 0.77 0.72 -
P/RPS 0.69 0.66 0.74 0.80 0.78 0.77 0.79 -8.62%
P/EPS -0.84 -1.54 -1.82 -3.17 -30.72 20.50 22.90 -
EY -119.54 -65.03 -55.01 -31.51 -3.26 4.88 4.37 -
DY 3.85 3.64 2.90 5.48 5.26 5.19 5.56 -21.71%
P/NAPS 0.74 0.54 0.70 0.65 0.56 0.55 0.51 28.13%

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