[WMG] QoQ Cumulative Quarter Result on 31-Mar-2008 [#4]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -50.5%
YoY- -95.07%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 107,618 75,911 35,249 114,717 91,709 61,876 32,885 119.63%
PBT 9,387 5,761 28 1,543 3,499 6,822 6,210 31.54%
Tax -1,904 -940 108 -404 -1,198 -1,891 -1,621 11.26%
NP 7,483 4,821 136 1,139 2,301 4,931 4,589 38.33%
-
NP to SH 7,483 4,821 136 1,139 2,301 4,931 4,589 38.33%
-
Tax Rate 20.28% 16.32% -385.71% 26.18% 34.24% 27.72% 26.10% -
Total Cost 100,135 71,090 35,113 113,578 89,408 56,945 28,296 131.33%
-
Net Worth 196,372 196,133 178,311 175,346 176,310 185,849 185,353 3.90%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - 5,994 - - - -
Div Payout % - - - 526.32% - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 196,372 196,133 178,311 175,346 176,310 185,849 185,353 3.90%
NOSH 148,767 149,720 151,111 149,868 149,415 149,878 149,478 -0.31%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.95% 6.35% 0.39% 0.99% 2.51% 7.97% 13.95% -
ROE 3.81% 2.46% 0.08% 0.65% 1.31% 2.65% 2.48% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 72.34 50.70 23.33 76.55 61.38 41.28 22.00 120.32%
EPS 5.03 3.22 0.09 0.76 1.54 3.29 3.07 38.77%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.32 1.31 1.18 1.17 1.18 1.24 1.24 4.23%
Adjusted Per Share Value based on latest NOSH - 148,974
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 12.41 8.75 4.06 13.23 10.58 7.14 3.79 119.71%
EPS 0.86 0.56 0.02 0.13 0.27 0.57 0.53 37.88%
DPS 0.00 0.00 0.00 0.69 0.00 0.00 0.00 -
NAPS 0.2265 0.2262 0.2056 0.2022 0.2033 0.2143 0.2138 3.90%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.63 0.72 0.69 0.72 1.00 1.16 1.42 -
P/RPS 0.87 1.42 2.96 0.94 1.63 2.81 6.45 -73.53%
P/EPS 12.52 22.36 766.67 94.74 64.94 35.26 46.25 -57.98%
EY 7.98 4.47 0.13 1.06 1.54 2.84 2.16 138.03%
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 0.48 0.55 0.58 0.62 0.85 0.94 1.15 -44.00%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 28/08/08 27/05/08 27/02/08 28/11/07 29/08/07 -
Price 0.69 0.60 0.69 0.73 0.80 0.99 1.12 -
P/RPS 0.95 1.18 2.96 0.95 1.30 2.40 5.09 -67.17%
P/EPS 13.72 18.63 766.67 96.05 51.95 30.09 36.48 -47.74%
EY 7.29 5.37 0.13 1.04 1.93 3.32 2.74 91.43%
DY 0.00 0.00 0.00 5.48 0.00 0.00 0.00 -
P/NAPS 0.52 0.46 0.58 0.62 0.68 0.80 0.90 -30.51%

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