[WMG] YoY Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 19.34%
YoY- -54.28%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 96,099 105,948 130,944 130,258 127,492 114,717 161,191 -8.25%
PBT -13,422 -58,546 -46,653 9,908 11,749 1,543 32,774 -
Tax -20 -91 -113 426 -1,506 -404 -9,680 -64.27%
NP -13,442 -58,637 -46,766 10,334 10,243 1,139 23,094 -
-
NP to SH -13,442 -36,414 -53,508 4,511 9,866 1,139 23,094 -
-
Tax Rate - - - -4.30% 12.82% 26.18% 29.54% -
Total Cost 109,541 164,585 177,710 119,924 117,249 113,578 138,097 -3.78%
-
Net Worth 88,213 101,117 140,291 201,261 198,551 175,346 181,484 -11.31%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - 2,834 5,750 5,672 5,994 8,999 -
Div Payout % - - 0.00% 127.47% 57.50% 526.32% 38.97% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 88,213 101,117 140,291 201,261 198,551 175,346 181,484 -11.31%
NOSH 140,020 140,440 141,708 143,757 141,822 149,868 149,987 -1.13%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -13.99% -55.35% -35.71% 7.93% 8.03% 0.99% 14.33% -
ROE -15.24% -36.01% -38.14% 2.24% 4.97% 0.65% 12.73% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 68.63 75.44 92.40 90.61 89.90 76.55 107.47 -7.19%
EPS -9.60 -25.93 -37.76 3.14 6.68 0.76 15.40 -
DPS 0.00 0.00 2.00 4.00 4.00 4.00 6.00 -
NAPS 0.63 0.72 0.99 1.40 1.40 1.17 1.21 -10.29%
Adjusted Per Share Value based on latest NOSH - 143,504
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 11.08 12.22 15.10 15.02 14.70 13.23 18.59 -8.25%
EPS -1.55 -4.20 -6.17 0.52 1.14 0.13 2.66 -
DPS 0.00 0.00 0.33 0.66 0.65 0.69 1.04 -
NAPS 0.1017 0.1166 0.1618 0.2321 0.229 0.2022 0.2093 -11.32%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.23 0.43 0.86 0.78 0.66 0.72 0.99 -
P/RPS 0.34 0.57 0.93 0.86 0.73 0.94 0.92 -15.27%
P/EPS -2.40 -1.66 -2.28 24.86 9.49 94.74 6.43 -
EY -41.74 -60.30 -43.91 4.02 10.54 1.06 15.55 -
DY 0.00 0.00 2.33 5.13 6.06 5.56 6.06 -
P/NAPS 0.37 0.60 0.87 0.56 0.47 0.62 0.82 -12.41%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 24/05/12 27/05/11 26/05/10 27/05/09 27/05/08 25/05/07 -
Price 0.265 0.39 0.69 0.72 0.70 0.73 0.98 -
P/RPS 0.39 0.52 0.75 0.79 0.78 0.95 0.91 -13.15%
P/EPS -2.76 -1.50 -1.83 22.95 10.06 96.05 6.36 -
EY -36.23 -66.48 -54.72 4.36 9.94 1.04 15.71 -
DY 0.00 0.00 2.90 5.56 5.71 5.48 6.12 -
P/NAPS 0.42 0.54 0.70 0.51 0.50 0.62 0.81 -10.35%

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