[WMG] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 4.04%
YoY- -12.89%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 18,952 34,200 33,546 39,656 30,010 28,812 53,255 -49.68%
PBT -23,116 -18,072 -16,186 -13,772 -14,352 -13,424 -12,888 47.46%
Tax 0 0 0 0 0 0 0 -
NP -23,116 -18,072 -16,186 -13,772 -14,352 -13,424 -12,888 47.46%
-
NP to SH -23,116 -18,072 -16,186 -13,772 -14,352 -13,424 -12,888 47.46%
-
Tax Rate - - - - - - - -
Total Cost 42,068 52,272 49,732 53,428 44,362 42,236 66,143 -25.98%
-
Net Worth 50,391 57,349 62,968 68,580 71,340 75,509 78,369 -25.44%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 50,391 57,349 62,968 68,580 71,340 75,509 78,369 -25.44%
NOSH 152,983 139,876 139,930 139,959 139,883 139,833 139,945 6.10%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -121.97% -52.84% -48.25% -34.73% -47.82% -46.59% -24.20% -
ROE -45.87% -31.51% -25.70% -20.08% -20.12% -17.78% -16.45% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 13.54 24.45 23.97 28.33 21.45 20.60 38.05 -49.68%
EPS -16.52 -12.92 -11.56 -9.84 -10.26 -9.60 -9.21 47.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.41 0.45 0.49 0.51 0.54 0.56 -25.45%
Adjusted Per Share Value based on latest NOSH - 140,133
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 2.19 3.94 3.87 4.57 3.46 3.32 6.14 -49.61%
EPS -2.67 -2.08 -1.87 -1.59 -1.66 -1.55 -1.49 47.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0581 0.0661 0.0726 0.0791 0.0823 0.0871 0.0904 -25.46%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.34 0.31 0.365 0.41 0.26 0.265 0.325 -
P/RPS 0.00 0.00 1.52 1.45 1.21 1.29 0.85 -
P/EPS 0.00 0.00 -3.16 -4.17 -2.53 -2.76 -3.53 -
EY 0.00 0.00 -31.69 -24.00 -39.46 -36.23 -28.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.81 0.84 0.51 0.49 0.58 -
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 18/11/16 29/08/16 25/05/16 25/02/16 25/11/15 28/08/15 25/05/15 -
Price 0.385 0.315 0.36 0.375 0.315 0.235 0.305 -
P/RPS 0.00 0.00 1.50 1.32 1.47 1.14 0.80 -
P/EPS 0.00 0.00 -3.11 -3.81 -3.07 -2.45 -3.31 -
EY 0.00 0.00 -32.13 -26.24 -32.57 -40.85 -30.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.80 0.77 0.62 0.44 0.54 -

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