[WMG] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -18.54%
YoY- 187.43%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 28,395 15,366 83,195 68,820 42,974 18,467 96,099 -55.60%
PBT -5,821 -1,932 3,710 5,572 6,840 -3,888 -13,422 -42.67%
Tax 0 0 -20 0 0 0 -20 -
NP -5,821 -1,932 3,690 5,572 6,840 -3,888 -13,442 -42.73%
-
NP to SH -5,821 -1,932 3,690 5,572 6,840 -3,888 -13,442 -42.73%
-
Tax Rate - - 0.54% 0.00% 0.00% - - -
Total Cost 34,216 17,298 79,505 63,248 36,134 22,355 109,541 -53.93%
-
Net Worth 85,356 89,599 90,852 93,800 95,116 83,913 88,213 -2.16%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 85,356 89,599 90,852 93,800 95,116 83,913 88,213 -2.16%
NOSH 139,927 140,000 139,772 139,999 139,877 139,856 140,020 -0.04%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -20.50% -12.57% 4.44% 8.10% 15.92% -21.05% -13.99% -
ROE -6.82% -2.16% 4.06% 5.94% 7.19% -4.63% -15.24% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 20.29 10.98 59.52 49.16 30.72 13.20 68.63 -55.58%
EPS -4.16 -1.38 2.64 3.98 4.89 -2.78 -9.60 -42.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.64 0.65 0.67 0.68 0.60 0.63 -2.12%
Adjusted Per Share Value based on latest NOSH - 139,340
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.27 1.77 9.59 7.94 4.96 2.13 11.08 -55.63%
EPS -0.67 -0.22 0.43 0.64 0.79 -0.45 -1.55 -42.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0984 0.1033 0.1048 0.1082 0.1097 0.0968 0.1017 -2.17%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.40 0.36 0.345 0.33 0.30 0.23 0.23 -
P/RPS 1.97 3.28 0.58 0.67 0.98 1.74 0.34 222.25%
P/EPS -9.62 -26.09 13.07 8.29 6.13 -8.27 -2.40 152.12%
EY -10.40 -3.83 7.65 12.06 16.30 -12.09 -41.74 -60.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.56 0.53 0.49 0.44 0.38 0.37 47.03%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 28/08/14 29/05/14 26/02/14 25/11/13 29/08/13 28/05/13 -
Price 0.36 0.43 0.33 0.355 0.335 0.28 0.265 -
P/RPS 1.77 3.92 0.55 0.72 1.09 2.12 0.39 173.86%
P/EPS -8.65 -31.16 12.50 8.92 6.85 -10.07 -2.76 114.01%
EY -11.56 -3.21 8.00 11.21 14.60 -9.93 -36.23 -53.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.67 0.51 0.53 0.49 0.47 0.42 25.40%

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