[WMG] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 30.89%
YoY- 32.05%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 89,732 102,145 102,219 105,948 121,754 105,341 116,418 -15.86%
PBT -9,372 -2,033 -70,499 -58,545 -73,317 -107,772 -43,687 -63.99%
Tax -48 -45 -38 -91 -87 -108 -117 -44.63%
NP -9,420 -2,078 -70,537 -58,636 -73,404 -107,880 -43,804 -63.93%
-
NP to SH -9,420 -3,070 -47,081 -36,361 -52,610 -87,332 -50,317 -67.10%
-
Tax Rate - - - - - - - -
Total Cost 99,152 104,223 172,756 164,584 195,158 213,221 160,222 -27.27%
-
Net Worth 94,897 92,734 93,693 100,634 103,845 98,343 143,498 -23.99%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 2,819 2,819 2,819 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 94,897 92,734 93,693 100,634 103,845 98,343 143,498 -23.99%
NOSH 139,555 138,409 139,840 139,770 140,332 140,491 140,684 -0.53%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -10.50% -2.03% -69.01% -55.34% -60.29% -102.41% -37.63% -
ROE -9.93% -3.31% -50.25% -36.13% -50.66% -88.80% -35.06% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 64.30 73.80 73.10 75.80 86.76 74.98 82.75 -15.41%
EPS -6.75 -2.22 -33.67 -26.01 -37.49 -62.16 -35.77 -66.93%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.00 -
NAPS 0.68 0.67 0.67 0.72 0.74 0.70 1.02 -23.59%
Adjusted Per Share Value based on latest NOSH - 139,770
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 10.35 11.78 11.79 12.22 14.04 12.15 13.43 -15.87%
EPS -1.09 -0.35 -5.43 -4.19 -6.07 -10.07 -5.80 -67.02%
DPS 0.00 0.00 0.00 0.00 0.33 0.33 0.33 -
NAPS 0.1094 0.1069 0.108 0.1161 0.1198 0.1134 0.1655 -24.02%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.14 0.28 0.36 0.43 0.50 0.52 0.62 -
P/RPS 0.22 0.38 0.49 0.57 0.58 0.69 0.75 -55.68%
P/EPS -2.07 -12.62 -1.07 -1.65 -1.33 -0.84 -1.73 12.64%
EY -48.21 -7.92 -93.52 -60.50 -74.98 -119.54 -57.69 -11.23%
DY 0.00 0.00 0.00 0.00 4.00 3.85 3.23 -
P/NAPS 0.21 0.42 0.54 0.60 0.68 0.74 0.61 -50.72%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 24/08/12 24/05/12 24/02/12 25/11/11 26/08/11 -
Price 0.21 0.16 0.31 0.39 0.50 0.52 0.55 -
P/RPS 0.33 0.22 0.42 0.51 0.58 0.69 0.66 -36.87%
P/EPS -3.11 -7.21 -0.92 -1.50 -1.33 -0.84 -1.54 59.42%
EY -32.14 -13.86 -108.61 -66.70 -74.98 -119.54 -65.03 -37.35%
DY 0.00 0.00 0.00 0.00 4.00 3.85 3.64 -
P/NAPS 0.31 0.24 0.46 0.54 0.68 0.74 0.54 -30.81%

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