[WMG] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -309.43%
YoY- 50.31%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 53,255 58,210 56,790 61,464 83,195 91,760 85,948 -27.34%
PBT -12,888 -12,200 -11,642 -7,728 3,710 7,429 13,680 -
Tax 0 0 0 0 -20 0 0 -
NP -12,888 -12,200 -11,642 -7,728 3,690 7,429 13,680 -
-
NP to SH -12,888 -12,200 -11,642 -7,728 3,690 7,429 13,680 -
-
Tax Rate - - - - 0.54% 0.00% 0.00% -
Total Cost 66,143 70,410 68,432 69,192 79,505 84,330 72,268 -5.73%
-
Net Worth 78,369 82,545 85,356 89,599 90,852 93,799 95,116 -12.12%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 78,369 82,545 85,356 89,599 90,852 93,799 95,116 -12.12%
NOSH 139,945 139,908 139,927 140,000 139,772 139,999 139,877 0.03%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -24.20% -20.96% -20.50% -12.57% 4.44% 8.10% 15.92% -
ROE -16.45% -14.78% -13.64% -8.63% 4.06% 7.92% 14.38% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 38.05 41.61 40.59 43.90 59.52 65.54 61.45 -27.37%
EPS -9.21 -8.72 -8.32 -5.52 2.64 5.31 9.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.59 0.61 0.64 0.65 0.67 0.68 -12.15%
Adjusted Per Share Value based on latest NOSH - 140,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.86 3.13 3.05 3.31 4.48 4.94 4.62 -27.38%
EPS -0.69 -0.66 -0.63 -0.42 0.20 0.40 0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0422 0.0444 0.0459 0.0482 0.0489 0.0505 0.0512 -12.10%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.325 0.32 0.40 0.36 0.345 0.33 0.30 -
P/RPS 0.85 0.77 0.99 0.82 0.58 0.50 0.49 44.42%
P/EPS -3.53 -3.67 -4.81 -6.52 13.07 6.22 3.07 -
EY -28.34 -27.25 -20.80 -15.33 7.65 16.08 32.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.66 0.56 0.53 0.49 0.44 20.24%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 27/02/15 28/11/14 28/08/14 29/05/14 26/02/14 25/11/13 -
Price 0.305 0.305 0.36 0.43 0.33 0.355 0.335 -
P/RPS 0.80 0.73 0.89 0.98 0.55 0.54 0.55 28.40%
P/EPS -3.31 -3.50 -4.33 -7.79 12.50 6.69 3.43 -
EY -30.19 -28.59 -23.11 -12.84 8.00 14.95 29.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.52 0.59 0.67 0.51 0.53 0.49 6.69%

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