[WMG] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 39.76%
YoY- -61.7%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 102,145 102,219 105,948 121,754 105,341 116,418 130,944 -15.22%
PBT -2,033 -70,499 -58,545 -73,317 -107,772 -43,687 -46,653 -87.54%
Tax -45 -38 -91 -87 -108 -117 -113 -45.78%
NP -2,078 -70,537 -58,636 -73,404 -107,880 -43,804 -46,766 -87.38%
-
NP to SH -3,070 -47,081 -36,361 -52,610 -87,332 -50,317 -53,508 -85.04%
-
Tax Rate - - - - - - - -
Total Cost 104,223 172,756 164,584 195,158 213,221 160,222 177,710 -29.86%
-
Net Worth 92,734 93,693 100,634 103,845 98,343 143,498 139,550 -23.79%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 2,819 2,819 2,819 2,819 -
Div Payout % - - - 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 92,734 93,693 100,634 103,845 98,343 143,498 139,550 -23.79%
NOSH 138,409 139,840 139,770 140,332 140,491 140,684 140,960 -1.20%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -2.03% -69.01% -55.34% -60.29% -102.41% -37.63% -35.71% -
ROE -3.31% -50.25% -36.13% -50.66% -88.80% -35.06% -38.34% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 73.80 73.10 75.80 86.76 74.98 82.75 92.89 -14.18%
EPS -2.22 -33.67 -26.01 -37.49 -62.16 -35.77 -37.96 -84.85%
DPS 0.00 0.00 0.00 2.00 2.00 2.00 2.00 -
NAPS 0.67 0.67 0.72 0.74 0.70 1.02 0.99 -22.86%
Adjusted Per Share Value based on latest NOSH - 140,332
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.49 5.50 5.70 6.55 5.67 6.26 7.04 -15.23%
EPS -0.17 -2.53 -1.96 -2.83 -4.70 -2.71 -2.88 -84.76%
DPS 0.00 0.00 0.00 0.15 0.15 0.15 0.15 -
NAPS 0.0499 0.0504 0.0541 0.0559 0.0529 0.0772 0.0751 -23.79%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.28 0.36 0.43 0.50 0.52 0.62 0.86 -
P/RPS 0.38 0.49 0.57 0.58 0.69 0.75 0.93 -44.84%
P/EPS -12.62 -1.07 -1.65 -1.33 -0.84 -1.73 -2.27 212.84%
EY -7.92 -93.52 -60.50 -74.98 -119.54 -57.69 -44.14 -68.08%
DY 0.00 0.00 0.00 4.00 3.85 3.23 2.33 -
P/NAPS 0.42 0.54 0.60 0.68 0.74 0.61 0.87 -38.37%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 24/08/12 24/05/12 24/02/12 25/11/11 26/08/11 27/05/11 -
Price 0.16 0.31 0.39 0.50 0.52 0.55 0.69 -
P/RPS 0.22 0.42 0.51 0.58 0.69 0.66 0.74 -55.35%
P/EPS -7.21 -0.92 -1.50 -1.33 -0.84 -1.54 -1.82 149.73%
EY -13.86 -108.61 -66.70 -74.98 -119.54 -65.03 -55.01 -60.00%
DY 0.00 0.00 0.00 4.00 3.85 3.64 2.90 -
P/NAPS 0.24 0.46 0.54 0.68 0.74 0.54 0.70 -50.91%

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