[WMG] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 104.32%
YoY- -62.11%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 145,494 149,292 130,258 136,422 130,234 103,052 127,492 9.19%
PBT -5,986 7,872 9,908 7,430 6,042 3,548 11,749 -
Tax -160 -196 426 414 402 -80 -1,506 -77.53%
NP -6,146 7,676 10,334 7,845 6,444 3,468 10,243 -
-
NP to SH -14,192 2,036 4,511 3,780 1,850 -1,164 9,866 -
-
Tax Rate - 2.49% -4.30% -5.57% -6.65% 2.25% 12.82% -
Total Cost 151,640 141,616 119,924 128,577 123,790 99,584 117,249 18.68%
-
Net Worth 193,398 199,358 201,261 200,032 200,898 202,244 198,551 -1.73%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 5,750 - - - 5,672 -
Div Payout % - - 127.47% - - - 57.50% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 193,398 199,358 201,261 200,032 200,898 202,244 198,551 -1.73%
NOSH 142,204 141,388 143,757 143,908 144,531 145,499 141,822 0.17%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -4.22% 5.14% 7.93% 5.75% 4.95% 3.37% 8.03% -
ROE -7.34% 1.02% 2.24% 1.89% 0.92% -0.58% 4.97% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 102.31 105.59 90.61 94.80 90.11 70.83 89.90 8.99%
EPS -9.98 1.44 3.14 2.63 1.28 -0.80 6.68 -
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 1.36 1.41 1.40 1.39 1.39 1.39 1.40 -1.91%
Adjusted Per Share Value based on latest NOSH - 143,609
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 16.78 17.22 15.02 15.73 15.02 11.88 14.70 9.21%
EPS -1.64 0.23 0.52 0.44 0.21 -0.13 1.14 -
DPS 0.00 0.00 0.66 0.00 0.00 0.00 0.65 -
NAPS 0.223 0.2299 0.2321 0.2307 0.2317 0.2332 0.229 -1.75%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.81 0.73 0.78 0.70 0.82 0.81 0.66 -
P/RPS 0.79 0.69 0.86 0.74 0.91 1.14 0.73 5.40%
P/EPS -8.12 50.69 24.86 26.65 64.06 -101.25 9.49 -
EY -12.32 1.97 4.02 3.75 1.56 -0.99 10.54 -
DY 0.00 0.00 5.13 0.00 0.00 0.00 6.06 -
P/NAPS 0.60 0.52 0.56 0.50 0.59 0.58 0.47 17.66%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 27/08/10 26/05/10 25/02/10 25/11/09 28/08/09 27/05/09 -
Price 0.76 0.77 0.72 0.74 0.73 0.77 0.70 -
P/RPS 0.74 0.73 0.79 0.78 0.81 1.09 0.78 -3.44%
P/EPS -7.62 53.47 22.95 28.17 57.03 -96.25 10.06 -
EY -13.13 1.87 4.36 3.55 1.75 -1.04 9.94 -
DY 0.00 0.00 5.56 0.00 0.00 0.00 5.71 -
P/NAPS 0.56 0.55 0.51 0.53 0.53 0.55 0.50 7.84%

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