[WMG] QoQ Cumulative 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- -382.13%
YoY- -1306.77%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 47,144 22,797 130,944 101,435 72,747 37,323 130,258 -49.18%
PBT -64,111 4,934 -46,653 -28,842 -2,993 1,968 9,908 -
Tax -75 -53 -113 -109 -80 -49 426 -
NP -64,186 4,881 -46,766 -28,951 -3,073 1,919 10,334 -
-
NP to SH -40,919 3,700 -53,508 -34,212 -7,096 509 4,511 -
-
Tax Rate - 1.07% - - - 2.49% -4.30% -
Total Cost 111,330 17,916 177,710 130,386 75,820 35,404 119,924 -4.83%
-
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 -41.56% 2.58% -38.14% -21.33% -3.67% 0.26% 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 33.52 16.20 92.40 71.45 51.16 26.40 90.61 -48.43%
EPS -29.09 2.63 -37.76 -24.10 -4.99 0.36 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 5.44 2.63 15.10 11.70 8.39 4.30 15.02 -49.15%
EPS -4.72 0.43 -6.17 -3.95 -0.82 0.06 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 1.55 3.83 0.93 1.04 1.58 2.77 0.86 48.04%
P/EPS -1.79 23.57 -2.28 -3.07 -16.23 202.78 24.86 -
EY -55.94 4.24 -43.91 -32.57 -6.16 0.49 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 1.55 3.39 0.75 1.02 1.49 2.92 0.79 56.66%
P/EPS -1.79 20.91 -1.83 -3.03 -15.23 213.89 22.95 -
EY -55.94 4.78 -54.72 -33.01 -6.57 0.47 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