[WMG] QoQ TTM Result on 30-Sep-2007 [#2]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -14.18%
YoY- 602.01%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 117,081 114,717 137,552 150,416 162,150 161,191 140,001 -11.24%
PBT -4,639 1,543 15,518 30,783 36,370 32,774 19,723 -
Tax 1,325 -404 -4,427 -8,438 -10,332 -9,680 -7,039 -
NP -3,314 1,139 11,091 22,345 26,038 23,094 12,684 -
-
NP to SH -3,314 1,139 11,091 22,345 26,038 23,094 12,684 -
-
Tax Rate - 26.18% 28.53% 27.41% 28.41% 29.54% 35.69% -
Total Cost 120,395 113,578 126,461 128,071 136,112 138,097 127,317 -3.66%
-
Net Worth 178,311 174,299 177,337 184,382 185,353 180,964 172,180 2.36%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 5,958 5,958 5,982 5,982 8,982 8,982 7,542 -14.55%
Div Payout % 0.00% 523.18% 53.94% 26.77% 34.50% 38.89% 59.46% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 178,311 174,299 177,337 184,382 185,353 180,964 172,180 2.36%
NOSH 151,111 148,974 150,285 148,695 149,478 149,557 149,722 0.61%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -2.83% 0.99% 8.06% 14.86% 16.06% 14.33% 9.06% -
ROE -1.86% 0.65% 6.25% 12.12% 14.05% 12.76% 7.37% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 77.48 77.00 91.53 101.16 108.48 107.78 93.51 -11.79%
EPS -2.19 0.76 7.38 15.03 17.42 15.44 8.47 -
DPS 4.00 4.00 4.00 4.00 6.00 6.00 5.00 -13.83%
NAPS 1.18 1.17 1.18 1.24 1.24 1.21 1.15 1.73%
Adjusted Per Share Value based on latest NOSH - 148,695
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 13.50 13.23 15.86 17.35 18.70 18.59 16.14 -11.23%
EPS -0.38 0.13 1.28 2.58 3.00 2.66 1.46 -
DPS 0.69 0.69 0.69 0.69 1.04 1.04 0.87 -14.33%
NAPS 0.2056 0.201 0.2045 0.2126 0.2138 0.2087 0.1986 2.33%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.69 0.72 1.00 1.16 1.42 0.99 1.01 -
P/RPS 0.89 0.94 1.09 1.15 1.31 0.92 1.08 -12.11%
P/EPS -31.46 94.17 13.55 7.72 8.15 6.41 11.92 -
EY -3.18 1.06 7.38 12.95 12.27 15.60 8.39 -
DY 5.80 5.56 4.00 3.45 4.23 6.06 4.95 11.15%
P/NAPS 0.58 0.62 0.85 0.94 1.15 0.82 0.88 -24.28%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 27/05/08 27/02/08 28/11/07 29/08/07 25/05/07 27/02/07 -
Price 0.69 0.73 0.80 0.99 1.12 0.98 1.04 -
P/RPS 0.89 0.95 0.87 0.98 1.03 0.91 1.11 -13.70%
P/EPS -31.46 95.48 10.84 6.59 6.43 6.35 12.28 -
EY -3.18 1.05 9.22 15.18 15.55 15.76 8.15 -
DY 5.80 5.48 5.00 4.04 5.36 6.12 4.81 13.30%
P/NAPS 0.58 0.62 0.68 0.80 0.90 0.81 0.90 -25.41%

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