[WMG] YoY Annualized Quarter Result on 30-Jun-2008 [#1]

Stock

[WMG] WMG HOLDINGS BERHAD

Announcement Date

28-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

30-Jun-2008 [#1]

Profit Trend

QoQ- -52.24%

YoY- -97.04%

Quarter Report

WMG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Annualized Quarter Result
Revenue	91,188	149,292	103,052	140,996	131,540	127,704	126,732	-5.33%
YoY %	-38.92%	44.87%	-26.91%	7.19%	3.00%	0.77%	-	-
Horiz. %	71.95%	117.80%	81.31%	111.26%	103.79%	100.77%	100.00%	-
PBT	19,736	7,872	3,548	112	24,840	10,456	15,948	3.61%
YoY %	150.71%	121.87%	3,067.86%	-99.55%	137.57%	-34.44%	-	-
Horiz. %	123.75%	49.36%	22.25%	0.70%	155.76%	65.56%	100.00%	-
Tax	-212	-196	-80	432	-6,484	-3,876	-504	-13.43%
YoY %	-8.16%	-145.00%	-118.52%	106.66%	-67.29%	-669.05%	-	-
Horiz. %	42.06%	38.89%	15.87%	-85.71%	1,286.51%	769.05%	100.00%	-
NP	19,524	7,676	3,468	544	18,356	6,580	15,444	3.98%
YoY %	154.35%	121.34%	537.50%	-97.04%	178.97%	-57.39%	-	-
Horiz. %	126.42%	49.70%	22.46%	3.52%	118.86%	42.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,800	2,036	-1,164	544	18,356	6,580	15,444	-0.70%
YoY %	626.92%	274.91%	-313.97%	-97.04%	178.97%	-57.39%	-	-
Horiz. %	95.83%	13.18%	-7.54%	3.52%	118.86%	42.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.07%	2.49%	2.25%	-385.71%	26.10%	37.07%	3.16%	-
YoY %	-57.03%	10.67%	100.58%	-1,577.82%	-29.59%	1,073.10%	-	-
Horiz. %	33.86%	78.80%	71.20%	-12,206.01%	825.95%	1,173.10%	100.00%	-
Total Cost	71,664	141,616	99,584	140,452	113,184	121,124	111,288	-7.06%
YoY %	-49.40%	42.21%	-29.10%	24.09%	-6.56%	8.84%	-	-
Horiz. %	64.40%	127.25%	89.48%	126.21%	101.70%	108.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	143,498	199,358	202,244	178,311	185,353	169,069	175,637	-3.31%
YoY %	-28.02%	-1.43%	13.42%	-3.80%	9.63%	-3.74%	-	-
Horiz. %	81.70%	113.51%	115.15%	101.52%	105.53%	96.26%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	143,498	199,358	202,244	178,311	185,353	169,069	175,637	-3.31%
YoY %	-28.02%	-1.43%	13.42%	-3.80%	9.63%	-3.74%	-	-
Horiz. %	81.70%	113.51%	115.15%	101.52%	105.53%	96.26%	100.00%	-
NOSH	140,684	141,388	145,499	151,111	149,478	152,314	151,411	-1.21%
YoY %	-0.50%	-2.83%	-3.71%	1.09%	-1.86%	0.60%	-	-
Horiz. %	92.92%	93.38%	96.10%	99.80%	98.72%	100.60%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	21.41%	5.14%	3.37%	0.39%	13.95%	5.15%	12.19%	-
YoY %	316.54%	52.52%	764.10%	-97.20%	170.87%	-57.75%	-	-
Horiz. %	175.64%	42.17%	27.65%	3.20%	114.44%	42.25%	100.00%	-
ROE	10.31%	1.02%	-0.58%	0.31%	9.90%	3.89%	8.79%	-
YoY %	910.78%	275.86%	-287.10%	-96.87%	154.50%	-55.75%	-	-
Horiz. %	117.29%	11.60%	-6.60%	3.53%	112.63%	44.25%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	64.82	105.59	70.83	93.31	88.00	83.84	83.70	-4.16%
YoY %	-38.61%	49.08%	-24.09%	6.03%	4.96%	0.17%	-	-
Horiz. %	77.44%	126.15%	84.62%	111.48%	105.14%	100.17%	100.00%	-
EPS	10.52	1.44	-0.80	0.36	12.28	4.32	10.20	0.51%
YoY %	630.56%	280.00%	-322.22%	-97.07%	184.26%	-57.65%	-	-
Horiz. %	103.14%	14.12%	-7.84%	3.53%	120.39%	42.35%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.02	1.41	1.39	1.18	1.24	1.11	1.16	-2.11%
YoY %	-27.66%	1.44%	17.80%	-4.84%	11.71%	-4.31%	-	-
Horiz. %	87.93%	121.55%	119.83%	101.72%	106.90%	95.69%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 151,111
RPS	10.52	17.22	11.88	16.26	15.17	14.73	14.61	-5.32%
YoY %	-38.91%	44.95%	-26.94%	7.19%	2.99%	0.82%	-	-
Horiz. %	72.01%	117.86%	81.31%	111.29%	103.83%	100.82%	100.00%	-
EPS	1.71	0.23	-0.13	0.06	2.12	0.76	1.78	-0.66%
YoY %	643.48%	276.92%	-316.67%	-97.17%	178.95%	-57.30%	-	-
Horiz. %	96.07%	12.92%	-7.30%	3.37%	119.10%	42.70%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1655	0.2299	0.2332	0.2056	0.2138	0.195	0.2025	-3.30%
YoY %	-28.01%	-1.42%	13.42%	-3.84%	9.64%	-3.70%	-	-
Horiz. %	81.73%	113.53%	115.16%	101.53%	105.58%	96.30%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.62	0.73	0.81	0.69	1.42	0.92	1.13	-
P/RPS	0.96	0.69	1.14	0.74	1.61	1.10	1.35	-5.52%
YoY %	39.13%	-39.47%	54.05%	-54.04%	46.36%	-18.52%	-	-
Horiz. %	71.11%	51.11%	84.44%	54.81%	119.26%	81.48%	100.00%	-
P/EPS	5.89	50.69	-101.25	191.67	11.56	21.30	11.08	-9.99%
YoY %	-88.38%	150.06%	-152.83%	1,558.04%	-45.73%	92.24%	-	-
Horiz. %	53.16%	457.49%	-913.81%	1,729.87%	104.33%	192.24%	100.00%	-
EY	16.97	1.97	-0.99	0.52	8.65	4.70	9.03	11.08%
YoY %	761.42%	298.99%	-290.38%	-93.99%	84.04%	-47.95%	-	-
Horiz. %	187.93%	21.82%	-10.96%	5.76%	95.79%	52.05%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.61	0.52	0.58	0.58	1.15	0.83	0.97	-7.43%
YoY %	17.31%	-10.34%	0.00%	-49.57%	38.55%	-14.43%	-	-
Horiz. %	62.89%	53.61%	59.79%	59.79%	118.56%	85.57%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	26/08/11	27/08/10	28/08/09	28/08/08	29/08/07	25/08/06	25/08/05	-
Price	0.55	0.77	0.77	0.69	1.12	0.93	1.20	-
P/RPS	0.85	0.73	1.09	0.74	1.27	1.11	1.43	-8.30%
YoY %	16.44%	-33.03%	47.30%	-41.73%	14.41%	-22.38%	-	-
Horiz. %	59.44%	51.05%	76.22%	51.75%	88.81%	77.62%	100.00%	-
P/EPS	5.23	53.47	-96.25	191.67	9.12	21.53	11.76	-12.62%
YoY %	-90.22%	155.55%	-150.22%	2,001.64%	-57.64%	83.08%	-	-
Horiz. %	44.47%	454.68%	-818.45%	1,629.85%	77.55%	183.08%	100.00%	-
EY	19.13	1.87	-1.04	0.52	10.96	4.65	8.50	14.46%
YoY %	922.99%	279.81%	-300.00%	-95.26%	135.70%	-45.29%	-	-
Horiz. %	225.06%	22.00%	-12.24%	6.12%	128.94%	54.71%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.54	0.55	0.55	0.58	0.90	0.84	1.03	-10.19%
YoY %	-1.82%	0.00%	-5.17%	-35.56%	7.14%	-18.45%	-	-
Horiz. %	52.43%	53.40%	53.40%	56.31%	87.38%	81.55%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos