[WMG] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 45.66%
YoY- 81.36%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 73,868 96,099 101,372 86,682 76,272 105,948 122,993 -28.83%
PBT -15,552 -13,422 -8,444 -15,200 -28,080 -58,546 -74,008 -64.68%
Tax 0 -20 -53 -58 0 -91 -110 -
NP -15,552 -13,442 -8,497 -15,258 -28,080 -58,637 -74,118 -64.72%
-
NP to SH -15,552 -13,442 -8,497 -15,258 -28,080 -36,414 -44,417 -50.35%
-
Tax Rate - - - - - - - -
Total Cost 89,420 109,541 109,869 101,940 104,352 164,585 197,111 -40.98%
-
Net Worth 83,913 88,213 95,244 93,787 93,693 101,117 104,015 -13.35%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 83,913 88,213 95,244 93,787 93,693 101,117 104,015 -13.35%
NOSH 139,856 140,020 140,065 139,981 139,840 140,440 140,561 -0.33%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -21.05% -13.99% -8.38% -17.60% -36.82% -55.35% -60.26% -
ROE -18.53% -15.24% -8.92% -16.27% -29.97% -36.01% -42.70% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 52.82 68.63 72.37 61.92 54.54 75.44 87.50 -28.59%
EPS -11.12 -9.60 -6.07 -10.90 -20.08 -25.93 -31.60 -50.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.63 0.68 0.67 0.67 0.72 0.74 -13.05%
Adjusted Per Share Value based on latest NOSH - 138,409
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.52 11.08 11.69 10.00 8.80 12.22 14.18 -28.81%
EPS -1.79 -1.55 -0.98 -1.76 -3.24 -4.20 -5.12 -50.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0968 0.1017 0.1098 0.1082 0.108 0.1166 0.12 -13.35%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.23 0.23 0.14 0.28 0.36 0.43 0.50 -
P/RPS 0.44 0.34 0.19 0.45 0.66 0.57 0.57 -15.86%
P/EPS -2.07 -2.40 -2.31 -2.57 -1.79 -1.66 -1.58 19.75%
EY -48.35 -41.74 -43.33 -38.93 -55.78 -60.30 -63.20 -16.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.21 0.42 0.54 0.60 0.68 -32.17%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 28/05/13 27/02/13 29/11/12 24/08/12 24/05/12 24/02/12 -
Price 0.28 0.265 0.21 0.16 0.31 0.39 0.50 -
P/RPS 0.53 0.39 0.29 0.26 0.57 0.52 0.57 -4.73%
P/EPS -2.52 -2.76 -3.46 -1.47 -1.54 -1.50 -1.58 36.54%
EY -39.71 -36.23 -28.89 -68.12 -64.77 -66.48 -63.20 -26.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.42 0.31 0.24 0.46 0.54 0.68 -21.84%

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