[WMG] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 19.34%
YoY- -54.28%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 135,246 145,494 149,292 130,258 136,422 130,234 103,052 19.81%
PBT -38,456 -5,986 7,872 9,908 7,430 6,042 3,548 -
Tax -145 -160 -196 426 414 402 -80 48.49%
NP -38,601 -6,146 7,676 10,334 7,845 6,444 3,468 -
-
NP to SH -45,616 -14,192 2,036 4,511 3,780 1,850 -1,164 1046.06%
-
Tax Rate - - 2.49% -4.30% -5.57% -6.65% 2.25% -
Total Cost 173,847 151,640 141,616 119,924 128,577 123,790 99,584 44.83%
-
Net Worth 160,413 193,398 199,358 201,261 200,032 200,898 202,244 -14.27%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 5,750 - - - -
Div Payout % - - - 127.47% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 160,413 193,398 199,358 201,261 200,032 200,898 202,244 -14.27%
NOSH 141,958 142,204 141,388 143,757 143,908 144,531 145,499 -1.62%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -28.54% -4.22% 5.14% 7.93% 5.75% 4.95% 3.37% -
ROE -28.44% -7.34% 1.02% 2.24% 1.89% 0.92% -0.58% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 95.27 102.31 105.59 90.61 94.80 90.11 70.83 21.78%
EPS -32.13 -9.98 1.44 3.14 2.63 1.28 -0.80 1064.91%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.13 1.36 1.41 1.40 1.39 1.39 1.39 -12.86%
Adjusted Per Share Value based on latest NOSH - 143,504
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 15.60 16.78 17.22 15.02 15.73 15.02 11.88 19.85%
EPS -5.26 -1.64 0.23 0.52 0.44 0.21 -0.13 1070.66%
DPS 0.00 0.00 0.00 0.66 0.00 0.00 0.00 -
NAPS 0.185 0.223 0.2299 0.2321 0.2307 0.2317 0.2332 -14.26%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.74 0.81 0.73 0.78 0.70 0.82 0.81 -
P/RPS 0.78 0.79 0.69 0.86 0.74 0.91 1.14 -22.29%
P/EPS -2.30 -8.12 50.69 24.86 26.65 64.06 -101.25 -91.92%
EY -43.42 -12.32 1.97 4.02 3.75 1.56 -0.99 1135.12%
DY 0.00 0.00 0.00 5.13 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.52 0.56 0.50 0.59 0.58 7.86%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 26/11/10 27/08/10 26/05/10 25/02/10 25/11/09 28/08/09 -
Price 0.73 0.76 0.77 0.72 0.74 0.73 0.77 -
P/RPS 0.77 0.74 0.73 0.79 0.78 0.81 1.09 -20.63%
P/EPS -2.27 -7.62 53.47 22.95 28.17 57.03 -96.25 -91.71%
EY -44.02 -13.13 1.87 4.36 3.55 1.75 -1.04 1106.28%
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 0.65 0.56 0.55 0.51 0.53 0.53 0.55 11.74%

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