[WMG] QoQ Quarter Result on 31-Dec-2007 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -869.01%
YoY- -130.5%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 40,662 35,249 23,008 29,833 28,991 32,885 45,843 -7.66%
PBT 5,733 28 -1,956 -3,323 612 6,210 12,019 -38.86%
Tax -1,048 108 794 693 -270 -1,621 -3,229 -52.67%
NP 4,685 136 -1,162 -2,630 342 4,589 8,790 -34.18%
-
NP to SH 4,685 136 -1,162 -2,630 342 4,589 8,790 -34.18%
-
Tax Rate 18.28% -385.71% - - 44.12% 26.10% 26.87% -
Total Cost 35,977 35,113 24,170 32,463 28,649 28,296 37,053 -1.94%
-
Net Worth 195,456 178,311 174,299 177,337 184,382 185,353 180,964 5.25%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 5,958 - - - 5,982 -
Div Payout % - - 0.00% - - - 68.06% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 195,456 178,311 174,299 177,337 184,382 185,353 180,964 5.25%
NOSH 149,203 151,111 148,974 150,285 148,695 149,478 149,557 -0.15%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 11.52% 0.39% -5.05% -8.82% 1.18% 13.95% 19.17% -
ROE 2.40% 0.08% -0.67% -1.48% 0.19% 2.48% 4.86% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 27.25 23.33 15.44 19.85 19.50 22.00 30.65 -7.51%
EPS 3.14 0.09 -0.78 -1.75 0.23 3.07 5.88 -34.10%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 1.31 1.18 1.17 1.18 1.24 1.24 1.21 5.42%
Adjusted Per Share Value based on latest NOSH - 150,285
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 4.69 4.06 2.65 3.44 3.34 3.79 5.29 -7.69%
EPS 0.54 0.02 -0.13 -0.30 0.04 0.53 1.01 -34.05%
DPS 0.00 0.00 0.69 0.00 0.00 0.00 0.69 -
NAPS 0.2254 0.2056 0.201 0.2045 0.2126 0.2138 0.2087 5.25%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.72 0.69 0.72 1.00 1.16 1.42 0.99 -
P/RPS 2.64 2.96 4.66 5.04 5.95 6.45 3.23 -12.54%
P/EPS 22.93 766.67 -92.31 -57.14 504.35 46.25 16.84 22.78%
EY 4.36 0.13 -1.08 -1.75 0.20 2.16 5.94 -18.58%
DY 0.00 0.00 5.56 0.00 0.00 0.00 4.04 -
P/NAPS 0.55 0.58 0.62 0.85 0.94 1.15 0.82 -23.32%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 28/08/08 27/05/08 27/02/08 28/11/07 29/08/07 25/05/07 -
Price 0.60 0.69 0.73 0.80 0.99 1.12 0.98 -
P/RPS 2.20 2.96 4.73 4.03 5.08 5.09 3.20 -22.05%
P/EPS 19.11 766.67 -93.59 -45.71 430.43 36.48 16.67 9.50%
EY 5.23 0.13 -1.07 -2.19 0.23 2.74 6.00 -8.72%
DY 0.00 0.00 5.48 0.00 0.00 0.00 4.08 -
P/NAPS 0.46 0.58 0.62 0.68 0.80 0.90 0.81 -31.35%

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