[WMG] QoQ Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 59.12%
YoY- -54.28%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 101,435 72,747 37,323 130,258 102,317 65,117 25,763 148.71%
PBT -28,842 -2,993 1,968 9,908 5,573 3,021 887 -
Tax -109 -80 -49 426 311 201 -20 208.73%
NP -28,951 -3,073 1,919 10,334 5,884 3,222 867 -
-
NP to SH -34,212 -7,096 509 4,511 2,835 925 -291 2279.13%
-
Tax Rate - - 2.49% -4.30% -5.58% -6.65% 2.25% -
Total Cost 130,386 75,820 35,404 119,924 96,433 61,895 24,896 200.67%
-
Net Worth 160,413 193,398 199,358 201,261 200,032 200,898 202,244 -14.27%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 5,750 - - - -
Div Payout % - - - 127.47% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 160,413 193,398 199,358 201,261 200,032 200,898 202,244 -14.27%
NOSH 141,958 142,204 141,388 143,757 143,908 144,531 145,499 -1.62%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -28.54% -4.22% 5.14% 7.93% 5.75% 4.95% 3.37% -
ROE -21.33% -3.67% 0.26% 2.24% 1.42% 0.46% -0.14% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 71.45 51.16 26.40 90.61 71.10 45.05 17.71 152.78%
EPS -24.10 -4.99 0.36 3.14 1.97 0.64 -0.20 2318.43%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.13 1.36 1.41 1.40 1.39 1.39 1.39 -12.86%
Adjusted Per Share Value based on latest NOSH - 143,504
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.70 8.39 4.30 15.02 11.80 7.51 2.97 148.81%
EPS -3.95 -0.82 0.06 0.52 0.33 0.11 -0.03 2465.21%
DPS 0.00 0.00 0.00 0.66 0.00 0.00 0.00 -
NAPS 0.185 0.223 0.2299 0.2321 0.2307 0.2317 0.2332 -14.26%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.74 0.81 0.73 0.78 0.70 0.82 0.81 -
P/RPS 1.04 1.58 2.77 0.86 0.98 1.82 4.57 -62.62%
P/EPS -3.07 -16.23 202.78 24.86 35.53 128.13 -405.00 -96.10%
EY -32.57 -6.16 0.49 4.02 2.81 0.78 -0.25 2447.21%
DY 0.00 0.00 0.00 5.13 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.52 0.56 0.50 0.59 0.58 7.86%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 26/11/10 27/08/10 26/05/10 25/02/10 25/11/09 28/08/09 -
Price 0.73 0.76 0.77 0.72 0.74 0.73 0.77 -
P/RPS 1.02 1.49 2.92 0.79 1.04 1.62 4.35 -61.87%
P/EPS -3.03 -15.23 213.89 22.95 37.56 114.06 -385.00 -96.00%
EY -33.01 -6.57 0.47 4.36 2.66 0.88 -0.26 2403.89%
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 0.65 0.56 0.55 0.51 0.53 0.53 0.55 11.74%

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