[WMG] YoY TTM Result on 30-Jun-2008 [#1]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -390.96%
YoY- -112.73%
Quarter Report
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 116,418 141,818 118,006 117,081 162,150 119,745 125,534 -1.24%
PBT -43,687 10,989 12,608 -4,639 36,370 1,318 14,836 -
Tax -117 397 -1,628 1,325 -10,332 -1,935 -496 -21.38%
NP -43,804 11,386 10,980 -3,314 26,038 -617 14,340 -
-
NP to SH -50,317 5,311 9,445 -3,314 26,038 -617 14,340 -
-
Tax Rate - -3.61% 12.91% - 28.41% 146.81% 3.34% -
Total Cost 160,222 130,432 107,026 120,395 136,112 120,362 111,194 6.27%
-
Net Worth 143,498 199,358 202,244 178,311 185,353 169,069 175,637 -3.31%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 2,819 5,740 4,773 5,958 8,982 4,542 10,646 -19.85%
Div Payout % 0.00% 108.08% 50.54% 0.00% 34.50% 0.00% 74.25% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 143,498 199,358 202,244 178,311 185,353 169,069 175,637 -3.31%
NOSH 140,684 141,388 145,499 151,111 149,478 152,314 151,411 -1.21%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -37.63% 8.03% 9.30% -2.83% 16.06% -0.52% 11.42% -
ROE -35.06% 2.66% 4.67% -1.86% 14.05% -0.36% 8.16% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 82.75 100.30 81.10 77.48 108.48 78.62 82.91 -0.03%
EPS -35.77 3.76 6.49 -2.19 17.42 -0.41 9.47 -
DPS 2.00 4.00 3.28 4.00 6.00 2.98 7.03 -18.89%
NAPS 1.02 1.41 1.39 1.18 1.24 1.11 1.16 -2.11%
Adjusted Per Share Value based on latest NOSH - 151,111
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 6.26 7.63 6.35 6.30 8.72 6.44 6.75 -1.24%
EPS -2.71 0.29 0.51 -0.18 1.40 -0.03 0.77 -
DPS 0.15 0.31 0.26 0.32 0.48 0.24 0.57 -19.94%
NAPS 0.0772 0.1072 0.1088 0.0959 0.0997 0.0909 0.0945 -3.31%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.62 0.73 0.81 0.69 1.42 0.92 1.13 -
P/RPS 0.75 0.73 1.00 0.89 1.31 1.17 1.36 -9.43%
P/EPS -1.73 19.43 12.48 -31.46 8.15 -227.11 11.93 -
EY -57.69 5.15 8.01 -3.18 12.27 -0.44 8.38 -
DY 3.23 5.48 4.05 5.80 4.23 3.24 6.22 -10.34%
P/NAPS 0.61 0.52 0.58 0.58 1.15 0.83 0.97 -7.43%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 27/08/10 28/08/09 28/08/08 29/08/07 25/08/06 25/08/05 -
Price 0.55 0.77 0.77 0.69 1.12 0.93 1.20 -
P/RPS 0.66 0.77 0.95 0.89 1.03 1.18 1.45 -12.28%
P/EPS -1.54 20.50 11.86 -31.46 6.43 -229.58 12.67 -
EY -65.03 4.88 8.43 -3.18 15.55 -0.44 7.89 -
DY 3.64 5.19 4.26 5.80 5.36 3.21 5.86 -7.62%
P/NAPS 0.54 0.55 0.55 0.58 0.90 0.84 1.03 -10.19%

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