[WMG] QoQ TTM Result on 30-Sep-2012 [#2]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 93.48%
YoY- 96.48%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 95,498 96,099 89,732 102,145 102,219 105,948 121,754 -14.96%
PBT -10,290 -13,422 -9,372 -2,033 -70,499 -58,545 -73,317 -73.02%
Tax -20 -20 -48 -45 -38 -91 -87 -62.50%
NP -10,310 -13,442 -9,420 -2,078 -70,537 -58,636 -73,404 -73.01%
-
NP to SH -10,310 -13,442 -9,420 -3,070 -47,081 -36,361 -52,610 -66.29%
-
Tax Rate - - - - - - - -
Total Cost 105,808 109,541 99,152 104,223 172,756 164,584 195,158 -33.53%
-
Net Worth 83,913 88,187 94,897 92,734 93,693 100,634 103,845 -13.25%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - 2,819 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 83,913 88,187 94,897 92,734 93,693 100,634 103,845 -13.25%
NOSH 139,856 139,980 139,555 138,409 139,840 139,770 140,332 -0.22%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -10.80% -13.99% -10.50% -2.03% -69.01% -55.34% -60.29% -
ROE -12.29% -15.24% -9.93% -3.31% -50.25% -36.13% -50.66% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 68.28 68.65 64.30 73.80 73.10 75.80 86.76 -14.77%
EPS -7.37 -9.60 -6.75 -2.22 -33.67 -26.01 -37.49 -66.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.60 0.63 0.68 0.67 0.67 0.72 0.74 -13.05%
Adjusted Per Share Value based on latest NOSH - 138,409
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.01 11.08 10.35 11.78 11.79 12.22 14.04 -14.97%
EPS -1.19 -1.55 -1.09 -0.35 -5.43 -4.19 -6.07 -66.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.33 -
NAPS 0.0968 0.1017 0.1094 0.1069 0.108 0.1161 0.1198 -13.25%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.23 0.23 0.14 0.28 0.36 0.43 0.50 -
P/RPS 0.34 0.34 0.22 0.38 0.49 0.57 0.58 -29.97%
P/EPS -3.12 -2.40 -2.07 -12.62 -1.07 -1.65 -1.33 76.64%
EY -32.05 -41.75 -48.21 -7.92 -93.52 -60.50 -74.98 -43.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
P/NAPS 0.38 0.37 0.21 0.42 0.54 0.60 0.68 -32.17%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 28/05/13 27/02/13 29/11/12 24/08/12 24/05/12 24/02/12 -
Price 0.28 0.265 0.21 0.16 0.31 0.39 0.50 -
P/RPS 0.41 0.39 0.33 0.22 0.42 0.51 0.58 -20.66%
P/EPS -3.80 -2.76 -3.11 -7.21 -0.92 -1.50 -1.33 101.48%
EY -26.33 -36.24 -32.14 -13.86 -108.61 -66.70 -74.98 -50.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
P/NAPS 0.47 0.42 0.31 0.24 0.46 0.54 0.68 -21.84%

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