[WMG] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -40.85%
YoY- -449.27%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 29,742 15,005 7,203 53,255 43,658 28,395 15,366 55.12%
PBT -10,329 -7,176 -3,356 -12,888 -9,150 -5,821 -1,932 204.81%
Tax 0 0 0 0 0 0 0 -
NP -10,329 -7,176 -3,356 -12,888 -9,150 -5,821 -1,932 204.81%
-
NP to SH -10,329 -7,176 -3,356 -12,888 -9,150 -5,821 -1,932 204.81%
-
Tax Rate - - - - - - - -
Total Cost 40,071 22,181 10,559 66,143 52,808 34,216 17,298 74.80%
-
Net Worth 68,580 71,340 75,509 78,369 82,545 85,356 89,599 -16.28%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 68,580 71,340 75,509 78,369 82,545 85,356 89,599 -16.28%
NOSH 139,959 139,883 139,833 139,945 139,908 139,927 140,000 -0.01%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -34.73% -47.82% -46.59% -24.20% -20.96% -20.50% -12.57% -
ROE -15.06% -10.06% -4.44% -16.45% -11.08% -6.82% -2.16% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 21.25 10.73 5.15 38.05 31.20 20.29 10.98 55.11%
EPS -7.38 -5.13 -2.40 -9.21 -6.54 -4.16 -1.38 204.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.51 0.54 0.56 0.59 0.61 0.64 -16.26%
Adjusted Per Share Value based on latest NOSH - 140,038
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.60 0.81 0.39 2.86 2.35 1.53 0.83 54.70%
EPS -0.56 -0.39 -0.18 -0.69 -0.49 -0.31 -0.10 214.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0369 0.0384 0.0406 0.0422 0.0444 0.0459 0.0482 -16.27%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.41 0.26 0.265 0.325 0.32 0.40 0.36 -
P/RPS 1.93 2.42 5.14 0.85 1.03 1.97 3.28 -29.71%
P/EPS -5.56 -5.07 -11.04 -3.53 -4.89 -9.62 -26.09 -64.22%
EY -18.00 -19.73 -9.06 -28.34 -20.44 -10.40 -3.83 179.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.51 0.49 0.58 0.54 0.66 0.56 30.94%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 25/11/15 28/08/15 25/05/15 27/02/15 28/11/14 28/08/14 -
Price 0.375 0.315 0.235 0.305 0.305 0.36 0.43 -
P/RPS 1.76 2.94 4.56 0.80 0.98 1.77 3.92 -41.28%
P/EPS -5.08 -6.14 -9.79 -3.31 -4.66 -8.65 -31.16 -70.05%
EY -19.68 -16.29 -10.21 -30.19 -21.44 -11.56 -3.21 233.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.62 0.44 0.54 0.52 0.59 0.67 9.69%

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