[WMG] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 16.46%
YoY- 80.87%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 42,974 18,467 96,099 76,029 43,341 19,068 105,948 -45.17%
PBT 6,840 -3,888 -13,422 -6,333 -7,600 -7,020 -58,546 -
Tax 0 0 -20 -40 -29 0 -91 -
NP 6,840 -3,888 -13,442 -6,373 -7,629 -7,020 -58,637 -
-
NP to SH 6,840 -3,888 -13,442 -6,373 -7,629 -7,020 -36,414 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 36,134 22,355 109,541 82,402 50,970 26,088 164,585 -63.57%
-
Net Worth 95,116 83,913 88,213 95,244 93,787 93,693 101,117 -3.99%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 95,116 83,913 88,213 95,244 93,787 93,693 101,117 -3.99%
NOSH 139,877 139,856 140,020 140,065 139,981 139,840 140,440 -0.26%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 15.92% -21.05% -13.99% -8.38% -17.60% -36.82% -55.35% -
ROE 7.19% -4.63% -15.24% -6.69% -8.13% -7.49% -36.01% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 30.72 13.20 68.63 54.28 30.96 13.64 75.44 -45.03%
EPS 4.89 -2.78 -9.60 -4.55 -5.45 -5.02 -25.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.60 0.63 0.68 0.67 0.67 0.72 -3.73%
Adjusted Per Share Value based on latest NOSH - 139,555
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.96 2.13 11.08 8.77 5.00 2.20 12.22 -45.14%
EPS 0.79 -0.45 -1.55 -0.73 -0.88 -0.81 -4.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1097 0.0968 0.1017 0.1098 0.1082 0.108 0.1166 -3.98%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.30 0.23 0.23 0.14 0.28 0.36 0.43 -
P/RPS 0.98 1.74 0.34 0.26 0.90 2.64 0.57 43.46%
P/EPS 6.13 -8.27 -2.40 -3.08 -5.14 -7.17 -1.66 -
EY 16.30 -12.09 -41.74 -32.50 -19.46 -13.94 -60.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.38 0.37 0.21 0.42 0.54 0.60 -18.66%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 29/08/13 28/05/13 27/02/13 29/11/12 24/08/12 24/05/12 -
Price 0.335 0.28 0.265 0.21 0.16 0.31 0.39 -
P/RPS 1.09 2.12 0.39 0.39 0.52 2.27 0.52 63.71%
P/EPS 6.85 -10.07 -2.76 -4.62 -2.94 -6.18 -1.50 -
EY 14.60 -9.93 -36.23 -21.67 -34.06 -16.19 -66.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.42 0.31 0.24 0.46 0.54 -6.26%

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