[WMG] QoQ Cumulative Quarter Result on 31-Mar-2009 [#4]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 31.85%
YoY- 766.2%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 102,317 65,117 25,763 127,492 107,618 75,911 35,249 103.09%
PBT 5,573 3,021 887 11,749 9,387 5,761 28 3276.23%
Tax 311 201 -20 -1,506 -1,904 -940 108 102.01%
NP 5,884 3,222 867 10,243 7,483 4,821 136 1123.98%
-
NP to SH 2,835 925 -291 9,866 7,483 4,821 136 653.25%
-
Tax Rate -5.58% -6.65% 2.25% 12.82% 20.28% 16.32% -385.71% -
Total Cost 96,433 61,895 24,896 117,249 100,135 71,090 35,113 95.75%
-
Net Worth 200,032 200,898 202,244 198,551 196,372 196,133 178,311 7.94%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 5,672 - - - -
Div Payout % - - - 57.50% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 200,032 200,898 202,244 198,551 196,372 196,133 178,311 7.94%
NOSH 143,908 144,531 145,499 141,822 148,767 149,720 151,111 -3.19%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.75% 4.95% 3.37% 8.03% 6.95% 6.35% 0.39% -
ROE 1.42% 0.46% -0.14% 4.97% 3.81% 2.46% 0.08% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 71.10 45.05 17.71 89.90 72.34 50.70 23.33 109.77%
EPS 1.97 0.64 -0.20 6.68 5.03 3.22 0.09 678.11%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.39 1.39 1.39 1.40 1.32 1.31 1.18 11.50%
Adjusted Per Share Value based on latest NOSH - 119,328
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.80 7.51 2.97 14.70 12.41 8.75 4.06 103.26%
EPS 0.33 0.11 -0.03 1.14 0.86 0.56 0.02 544.81%
DPS 0.00 0.00 0.00 0.65 0.00 0.00 0.00 -
NAPS 0.2307 0.2317 0.2332 0.229 0.2265 0.2262 0.2056 7.95%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.70 0.82 0.81 0.66 0.63 0.72 0.69 -
P/RPS 0.98 1.82 4.57 0.73 0.87 1.42 2.96 -52.04%
P/EPS 35.53 128.13 -405.00 9.49 12.52 22.36 766.67 -87.02%
EY 2.81 0.78 -0.25 10.54 7.98 4.47 0.13 671.63%
DY 0.00 0.00 0.00 6.06 0.00 0.00 0.00 -
P/NAPS 0.50 0.59 0.58 0.47 0.48 0.55 0.58 -9.39%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 28/08/09 27/05/09 26/02/09 26/11/08 28/08/08 -
Price 0.74 0.73 0.77 0.70 0.69 0.60 0.69 -
P/RPS 1.04 1.62 4.35 0.78 0.95 1.18 2.96 -50.11%
P/EPS 37.56 114.06 -385.00 10.06 13.72 18.63 766.67 -86.53%
EY 2.66 0.88 -0.26 9.94 7.29 5.37 0.13 643.99%
DY 0.00 0.00 0.00 5.71 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.55 0.50 0.52 0.46 0.58 -5.81%

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