[WMG] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 104.32%
YoY- -62.11%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 101,372 122,993 135,246 136,422 143,490 122,278 153,797 -6.70%
PBT -8,444 -74,008 -38,456 7,430 12,516 4,665 27,673 -
Tax -53 -110 -145 414 -2,538 -1,597 -8,601 -57.14%
NP -8,497 -74,118 -38,601 7,845 9,977 3,068 19,072 -
-
NP to SH -8,497 -44,417 -45,616 3,780 9,977 3,068 19,072 -
-
Tax Rate - - - -5.57% 20.28% 34.23% 31.08% -
Total Cost 109,869 197,111 173,847 128,577 133,513 119,210 134,725 -3.33%
-
Net Worth 95,244 104,015 160,413 200,032 196,372 176,310 172,608 -9.42%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 4,002 -
Div Payout % - - - - - - 20.99% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 95,244 104,015 160,413 200,032 196,372 176,310 172,608 -9.42%
NOSH 140,065 140,561 141,958 143,908 148,767 149,415 150,094 -1.14%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -8.38% -60.26% -28.54% 5.75% 6.95% 2.51% 12.40% -
ROE -8.92% -42.70% -28.44% 1.89% 5.08% 1.74% 11.05% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 72.37 87.50 95.27 94.80 96.45 81.84 102.47 -5.62%
EPS -6.07 -31.60 -32.13 2.63 6.71 2.05 12.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.67 -
NAPS 0.68 0.74 1.13 1.39 1.32 1.18 1.15 -8.37%
Adjusted Per Share Value based on latest NOSH - 143,609
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.45 6.62 7.28 7.34 7.72 6.58 8.27 -6.70%
EPS -0.46 -2.39 -2.45 0.20 0.54 0.17 1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.22 -
NAPS 0.0512 0.056 0.0863 0.1076 0.1056 0.0948 0.0929 -9.44%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.14 0.50 0.74 0.70 0.63 1.00 1.01 -
P/RPS 0.19 0.57 0.78 0.74 0.65 1.22 0.99 -24.03%
P/EPS -2.31 -1.58 -2.30 26.65 9.39 48.70 7.95 -
EY -43.33 -63.20 -43.42 3.75 10.65 2.05 12.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.64 -
P/NAPS 0.21 0.68 0.65 0.50 0.48 0.85 0.88 -21.22%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 24/02/12 23/02/11 25/02/10 26/02/09 27/02/08 27/02/07 -
Price 0.21 0.50 0.73 0.74 0.69 0.80 1.04 -
P/RPS 0.29 0.57 0.77 0.78 0.72 0.98 1.01 -18.76%
P/EPS -3.46 -1.58 -2.27 28.17 10.29 38.96 8.18 -
EY -28.89 -63.20 -44.02 3.55 9.72 2.57 12.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.56 -
P/NAPS 0.31 0.68 0.65 0.53 0.52 0.68 0.90 -16.26%

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