[WMG] QoQ TTM 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- 23.3%
YoY- 78.1%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 83,195 88,890 95,732 95,498 96,099 89,732 102,145 -12.79%
PBT 3,710 -1,517 1,018 -10,290 -13,422 -9,372 -2,033 -
Tax -20 20 9 -20 -20 -48 -45 -41.79%
NP 3,690 -1,497 1,027 -10,310 -13,442 -9,420 -2,078 -
-
NP to SH 3,690 -1,497 1,027 -10,310 -13,442 -9,420 -3,070 -
-
Tax Rate 0.54% - -0.88% - - - - -
Total Cost 79,505 90,387 94,705 105,808 109,541 99,152 104,223 -16.52%
-
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 4.44% -1.68% 1.07% -10.80% -13.99% -10.50% -2.03% -
ROE 4.04% -1.60% 1.08% -12.29% -15.24% -9.93% -3.31% -
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 59.24 63.79 68.35 68.28 68.65 64.30 73.80 -13.63%
EPS 2.63 -1.07 0.73 -7.37 -9.60 -6.75 -2.22 -
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 9.59 10.25 11.04 11.01 11.08 10.35 11.78 -12.82%
EPS 0.43 -0.17 0.12 -1.19 -1.55 -1.09 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1053 0.1077 0.1098 0.0968 0.1017 0.1094 0.1069 -1.00%
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 0.58 0.52 0.44 0.34 0.34 0.22 0.38 32.59%
P/EPS 13.13 -30.72 40.91 -3.12 -2.40 -2.07 -12.62 -
EY 7.62 -3.26 2.44 -32.05 -41.75 -48.21 -7.92 -
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 0.56 0.56 0.49 0.41 0.39 0.33 0.22 86.53%
P/EPS 12.56 -33.04 45.68 -3.80 -2.76 -3.11 -7.21 -
EY 7.96 -3.03 2.19 -26.33 -36.24 -32.14 -13.86 -
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