[WMG] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 258.93%
YoY- -80.81%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 86,682 94,288 145,494 130,234 151,822 123,752 145,302 -8.24%
PBT -15,200 -128,222 -5,986 6,042 11,522 13,644 17,626 -
Tax -58 -150 -160 402 -1,880 -3,782 -6,266 -54.14%
NP -15,258 -128,372 -6,146 6,444 9,642 9,862 11,360 -
-
NP to SH -15,258 -81,838 -14,192 1,850 9,642 9,862 11,360 -
-
Tax Rate - - - -6.65% 16.32% 27.72% 35.55% -
Total Cost 101,940 222,660 151,640 123,790 142,180 113,890 133,942 -4.44%
-
Net Worth 93,787 98,464 193,398 200,898 196,133 185,849 171,301 -9.54%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - 6,010 -
Div Payout % - - - - - - 52.91% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 93,787 98,464 193,398 200,898 196,133 185,849 171,301 -9.54%
NOSH 139,981 140,663 142,204 144,531 149,720 149,878 150,264 -1.17%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -17.60% -136.15% -4.22% 4.95% 6.35% 7.97% 7.82% -
ROE -16.27% -83.11% -7.34% 0.92% 4.92% 5.31% 6.63% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 61.92 67.03 102.31 90.11 101.40 82.57 96.70 -7.15%
EPS -10.90 -58.18 -9.98 1.28 6.44 6.58 7.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 0.67 0.70 1.36 1.39 1.31 1.24 1.14 -8.47%
Adjusted Per Share Value based on latest NOSH - 143,058
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 10.00 10.87 16.78 15.02 17.51 14.27 16.76 -8.23%
EPS -1.76 -9.44 -1.64 0.21 1.11 1.14 1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.69 -
NAPS 0.1082 0.1135 0.223 0.2317 0.2262 0.2143 0.1975 -9.53%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.28 0.52 0.81 0.82 0.72 1.16 0.95 -
P/RPS 0.45 0.78 0.79 0.91 0.71 1.40 0.98 -12.15%
P/EPS -2.57 -0.89 -8.12 64.06 11.18 17.63 12.57 -
EY -38.93 -111.88 -12.32 1.56 8.94 5.67 7.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.21 -
P/NAPS 0.42 0.74 0.60 0.59 0.55 0.94 0.83 -10.72%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 25/11/11 26/11/10 25/11/09 26/11/08 28/11/07 23/11/06 -
Price 0.16 0.52 0.76 0.73 0.60 0.99 1.04 -
P/RPS 0.26 0.78 0.74 0.81 0.59 1.20 1.08 -21.11%
P/EPS -1.47 -0.89 -7.62 57.03 9.32 15.05 13.76 -
EY -68.12 -111.88 -13.13 1.75 10.73 6.65 7.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.85 -
P/NAPS 0.24 0.74 0.56 0.53 0.46 0.80 0.91 -19.90%

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