[WMG] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -206.84%
YoY- 82.09%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 39,338 58,032 88,890 89,732 121,754 129,376 122,191 -17.20%
PBT -14,067 -11,012 -1,517 -9,372 -73,317 -24,507 7,935 -
Tax 0 -20 20 -48 -87 6 715 -
NP -14,067 -11,032 -1,497 -9,420 -73,404 -24,501 8,650 -
-
NP to SH -14,067 -11,032 -1,497 -9,420 -52,610 -32,536 5,224 -
-
Tax Rate - - - - - - -9.01% -
Total Cost 53,405 69,064 90,387 99,152 195,158 153,877 113,541 -11.80%
-
Net Worth 68,665 82,500 93,358 94,897 103,845 159,838 199,616 -16.28%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - 2,819 5,740 4,773 -
Div Payout % - - - - 0.00% 0.00% 91.37% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 68,665 82,500 93,358 94,897 103,845 159,838 199,616 -16.28%
NOSH 140,133 139,831 139,340 139,555 140,332 141,450 143,609 -0.40%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -35.76% -19.01% -1.68% -10.50% -60.29% -18.94% 7.08% -
ROE -20.49% -13.37% -1.60% -9.93% -50.66% -20.36% 2.62% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 28.07 41.50 63.79 64.30 86.76 91.46 85.09 -16.86%
EPS -10.04 -7.89 -1.07 -6.75 -37.49 -23.00 3.64 -
DPS 0.00 0.00 0.00 0.00 2.00 4.00 3.32 -
NAPS 0.49 0.59 0.67 0.68 0.74 1.13 1.39 -15.94%
Adjusted Per Share Value based on latest NOSH - 139,555
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.54 6.69 10.25 10.35 14.04 14.92 14.09 -17.19%
EPS -1.62 -1.27 -0.17 -1.09 -6.07 -3.75 0.60 -
DPS 0.00 0.00 0.00 0.00 0.33 0.66 0.55 -
NAPS 0.0792 0.0951 0.1077 0.1094 0.1198 0.1843 0.2302 -16.28%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.41 0.32 0.33 0.14 0.50 0.74 0.70 -
P/RPS 1.46 0.77 0.52 0.22 0.58 0.81 0.82 10.08%
P/EPS -4.08 -4.06 -30.72 -2.07 -1.33 -3.22 19.24 -
EY -24.48 -24.65 -3.26 -48.21 -74.98 -31.08 5.20 -
DY 0.00 0.00 0.00 0.00 4.00 5.41 4.75 -
P/NAPS 0.84 0.54 0.49 0.21 0.68 0.65 0.50 9.02%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 26/02/14 27/02/13 24/02/12 23/02/11 25/02/10 -
Price 0.375 0.305 0.355 0.21 0.50 0.73 0.74 -
P/RPS 1.34 0.73 0.56 0.33 0.58 0.80 0.87 7.46%
P/EPS -3.74 -3.87 -33.04 -3.11 -1.33 -3.17 20.34 -
EY -26.77 -25.87 -3.03 -32.14 -74.98 -31.51 4.92 -
DY 0.00 0.00 0.00 0.00 4.00 5.48 4.49 -
P/NAPS 0.77 0.52 0.53 0.31 0.68 0.65 0.53 6.42%

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