[WMG] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -221.42%
YoY- -1306.77%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 94,288 91,188 130,944 135,246 145,494 149,292 130,258 -19.36%
PBT -128,222 19,736 -46,653 -38,456 -5,986 7,872 9,908 -
Tax -150 -212 -113 -145 -160 -196 426 -
NP -128,372 19,524 -46,766 -38,601 -6,146 7,676 10,334 -
-
NP to SH -81,838 14,800 -53,508 -45,616 -14,192 2,036 4,511 -
-
Tax Rate - 1.07% - - - 2.49% -4.30% -
Total Cost 222,660 71,664 177,710 173,847 151,640 141,616 119,924 51.00%
-
Net Worth 98,464 143,498 140,291 160,413 193,398 199,358 201,261 -37.88%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 2,834 - - - 5,750 -
Div Payout % - - 0.00% - - - 127.47% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 98,464 143,498 140,291 160,413 193,398 199,358 201,261 -37.88%
NOSH 140,663 140,684 141,708 141,958 142,204 141,388 143,757 -1.43%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -136.15% 21.41% -35.71% -28.54% -4.22% 5.14% 7.93% -
ROE -83.11% 10.31% -38.14% -28.44% -7.34% 1.02% 2.24% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 67.03 64.82 92.40 95.27 102.31 105.59 90.61 -18.18%
EPS -58.18 10.52 -37.76 -32.13 -9.98 1.44 3.14 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 4.00 -
NAPS 0.70 1.02 0.99 1.13 1.36 1.41 1.40 -36.97%
Adjusted Per Share Value based on latest NOSH - 141,450
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 10.87 10.52 15.10 15.60 16.78 17.22 15.02 -19.37%
EPS -9.44 1.71 -6.17 -5.26 -1.64 0.23 0.52 -
DPS 0.00 0.00 0.33 0.00 0.00 0.00 0.66 -
NAPS 0.1135 0.1655 0.1618 0.185 0.223 0.2299 0.2321 -37.90%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.52 0.62 0.86 0.74 0.81 0.73 0.78 -
P/RPS 0.78 0.96 0.93 0.78 0.79 0.69 0.86 -6.29%
P/EPS -0.89 5.89 -2.28 -2.30 -8.12 50.69 24.86 -
EY -111.88 16.97 -43.91 -43.42 -12.32 1.97 4.02 -
DY 0.00 0.00 2.33 0.00 0.00 0.00 5.13 -
P/NAPS 0.74 0.61 0.87 0.65 0.60 0.52 0.56 20.39%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 26/08/11 27/05/11 23/02/11 26/11/10 27/08/10 26/05/10 -
Price 0.52 0.55 0.69 0.73 0.76 0.77 0.72 -
P/RPS 0.78 0.85 0.75 0.77 0.74 0.73 0.79 -0.84%
P/EPS -0.89 5.23 -1.83 -2.27 -7.62 53.47 22.95 -
EY -111.88 19.13 -54.72 -44.02 -13.13 1.87 4.36 -
DY 0.00 0.00 2.90 0.00 0.00 0.00 5.56 -
P/NAPS 0.74 0.54 0.70 0.65 0.56 0.55 0.51 28.13%

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