[WMG] YoY Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -6.91%
YoY- -23.28%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 18,994 0 34,200 30,010 56,790 85,948 86,682 -23.20%
PBT -17,336 0 -18,072 -14,352 -11,642 13,680 -15,200 2.31%
Tax 106 0 0 0 0 0 -58 -
NP -17,230 0 -18,072 -14,352 -11,642 13,680 -15,258 2.13%
-
NP to SH -17,230 0 -18,072 -14,352 -11,642 13,680 -15,258 2.13%
-
Tax Rate - - - - - 0.00% - -
Total Cost 36,224 0 52,272 44,362 68,432 72,268 101,940 -16.46%
-
Net Worth 424,365 1,049,812 57,349 71,340 85,356 95,116 93,787 30.01%
Dividend
30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 424,365 1,049,812 57,349 71,340 85,356 95,116 93,787 30.01%
NOSH 426,167 426,167 139,876 139,883 139,927 139,877 139,981 21.36%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -90.71% 0.00% -52.84% -47.82% -20.50% 15.92% -17.60% -
ROE -4.06% 0.00% -31.51% -20.12% -13.64% 14.38% -16.27% -
Per Share
30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.24 0.00 24.45 21.45 40.59 61.45 61.92 -43.85%
EPS -3.34 0.00 -12.92 -10.26 -8.32 9.78 -10.90 -18.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 7.50 0.41 0.51 0.61 0.68 0.67 -4.96%
Adjusted Per Share Value based on latest NOSH - 139,926
30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1.02 0.00 1.84 1.61 3.05 4.62 4.66 -23.21%
EPS -0.93 0.00 -0.97 -0.77 -0.63 0.74 -0.82 2.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2283 0.5647 0.0308 0.0384 0.0459 0.0512 0.0505 29.99%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.18 0.60 0.31 0.26 0.40 0.30 0.28 -
P/RPS 8.04 0.00 0.00 1.21 0.99 0.49 0.45 65.08%
P/EPS -8.87 0.00 0.00 -2.53 -4.81 3.07 -2.57 24.03%
EY -11.28 0.00 0.00 -39.46 -20.80 32.60 -38.93 -19.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.08 0.00 0.51 0.66 0.44 0.42 -2.64%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/08/18 06/09/17 29/08/16 25/11/15 28/11/14 25/11/13 29/11/12 -
Price 0.17 0.395 0.315 0.315 0.36 0.335 0.16 -
P/RPS 7.60 0.00 0.00 1.47 0.89 0.55 0.26 79.84%
P/EPS -8.37 0.00 0.00 -3.07 -4.33 3.43 -1.47 35.31%
EY -11.94 0.00 0.00 -32.57 -23.11 29.19 -68.12 -26.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.05 0.00 0.62 0.59 0.49 0.24 6.24%

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