[WMG] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 18.02%
YoY- 31.95%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 101,372 86,682 76,272 105,948 122,993 94,288 91,188 7.27%
PBT -8,444 -15,200 -28,080 -58,546 -74,008 -128,222 19,736 -
Tax -53 -58 0 -91 -110 -150 -212 -60.14%
NP -8,497 -15,258 -28,080 -58,637 -74,118 -128,372 19,524 -
-
NP to SH -8,497 -15,258 -28,080 -36,414 -44,417 -81,838 14,800 -
-
Tax Rate - - - - - - 1.07% -
Total Cost 109,869 101,940 104,352 164,585 197,111 222,660 71,664 32.78%
-
Net Worth 95,244 93,787 93,693 101,117 104,015 98,464 143,498 -23.81%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 95,244 93,787 93,693 101,117 104,015 98,464 143,498 -23.81%
NOSH 140,065 139,981 139,840 140,440 140,561 140,663 140,684 -0.29%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -8.38% -17.60% -36.82% -55.35% -60.26% -136.15% 21.41% -
ROE -8.92% -16.27% -29.97% -36.01% -42.70% -83.11% 10.31% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 72.37 61.92 54.54 75.44 87.50 67.03 64.82 7.58%
EPS -6.07 -10.90 -20.08 -25.93 -31.60 -58.18 10.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.67 0.67 0.72 0.74 0.70 1.02 -23.59%
Adjusted Per Share Value based on latest NOSH - 139,770
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 11.69 10.00 8.80 12.22 14.18 10.87 10.52 7.24%
EPS -0.98 -1.76 -3.24 -4.20 -5.12 -9.44 1.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1098 0.1082 0.108 0.1166 0.12 0.1135 0.1655 -23.83%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.14 0.28 0.36 0.43 0.50 0.52 0.62 -
P/RPS 0.19 0.45 0.66 0.57 0.57 0.78 0.96 -65.87%
P/EPS -2.31 -2.57 -1.79 -1.66 -1.58 -0.89 5.89 -
EY -43.33 -38.93 -55.78 -60.30 -63.20 -111.88 16.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.42 0.54 0.60 0.68 0.74 0.61 -50.72%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 24/08/12 24/05/12 24/02/12 25/11/11 26/08/11 -
Price 0.21 0.16 0.31 0.39 0.50 0.52 0.55 -
P/RPS 0.29 0.26 0.57 0.52 0.57 0.78 0.85 -51.01%
P/EPS -3.46 -1.47 -1.54 -1.50 -1.58 -0.89 5.23 -
EY -28.89 -68.12 -64.77 -66.48 -63.20 -111.88 19.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.24 0.46 0.54 0.68 0.74 0.54 -30.81%

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