[WMG] QoQ Quarter Result on 30-Jun-2013 [#1]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 45.0%
YoY- 44.62%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 14,375 25,846 24,507 18,467 20,070 32,688 24,273 -29.50%
PBT -1,862 -1,268 10,728 -3,888 -7,089 1,267 -580 117.77%
Tax -20 0 0 0 20 -11 -29 -21.95%
NP -1,882 -1,268 10,728 -3,888 -7,069 1,256 -609 112.30%
-
NP to SH -1,882 -1,268 10,728 -3,888 -7,069 1,256 -609 112.30%
-
Tax Rate - - 0.00% - - 0.87% - -
Total Cost 16,257 27,114 13,779 22,355 27,139 31,432 24,882 -24.72%
-
Net Worth 91,291 93,358 95,235 83,913 88,187 94,897 92,734 -1.04%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 91,291 93,358 95,235 83,913 88,187 94,897 92,734 -1.04%
NOSH 140,447 139,340 140,052 139,856 139,980 139,555 138,409 0.98%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -13.09% -4.91% 43.78% -21.05% -35.22% 3.84% -2.51% -
ROE -2.06% -1.36% 11.26% -4.63% -8.02% 1.32% -0.66% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 10.24 18.55 17.50 13.20 14.34 23.42 17.54 -30.17%
EPS -1.34 -0.91 7.66 -2.78 -5.05 0.90 -0.44 110.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.67 0.68 0.60 0.63 0.68 0.67 -2.00%
Adjusted Per Share Value based on latest NOSH - 139,856
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.77 1.39 1.32 0.99 1.08 1.76 1.31 -29.85%
EPS -0.10 -0.07 0.58 -0.21 -0.38 0.07 -0.03 123.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0491 0.0502 0.0512 0.0451 0.0474 0.051 0.0499 -1.07%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.345 0.33 0.30 0.23 0.23 0.14 0.28 -
P/RPS 3.37 1.78 1.71 1.74 1.60 0.60 1.60 64.38%
P/EPS -25.75 -36.26 3.92 -8.27 -4.55 15.56 -63.64 -45.32%
EY -3.88 -2.76 25.53 -12.09 -21.96 6.43 -1.57 82.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.49 0.44 0.38 0.37 0.21 0.42 16.79%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 26/02/14 25/11/13 29/08/13 28/05/13 27/02/13 29/11/12 -
Price 0.33 0.355 0.335 0.28 0.265 0.21 0.16 -
P/RPS 3.22 1.91 1.91 2.12 1.85 0.90 0.91 132.38%
P/EPS -24.63 -39.01 4.37 -10.07 -5.25 23.33 -36.36 -22.88%
EY -4.06 -2.56 22.87 -9.93 -19.06 4.29 -2.75 29.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.49 0.47 0.42 0.31 0.24 65.36%

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