[WMG] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -111.8%
YoY- -313.97%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 76,272 91,188 149,292 103,052 140,996 131,540 127,704 -8.22%
PBT -28,080 19,736 7,872 3,548 112 24,840 10,456 -
Tax 0 -212 -196 -80 432 -6,484 -3,876 -
NP -28,080 19,524 7,676 3,468 544 18,356 6,580 -
-
NP to SH -28,080 14,800 2,036 -1,164 544 18,356 6,580 -
-
Tax Rate - 1.07% 2.49% 2.25% -385.71% 26.10% 37.07% -
Total Cost 104,352 71,664 141,616 99,584 140,452 113,184 121,124 -2.45%
-
Net Worth 93,693 143,498 199,358 202,244 178,311 185,353 169,069 -9.36%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 93,693 143,498 199,358 202,244 178,311 185,353 169,069 -9.36%
NOSH 139,840 140,684 141,388 145,499 151,111 149,478 152,314 -1.41%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -36.82% 21.41% 5.14% 3.37% 0.39% 13.95% 5.15% -
ROE -29.97% 10.31% 1.02% -0.58% 0.31% 9.90% 3.89% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 54.54 64.82 105.59 70.83 93.31 88.00 83.84 -6.90%
EPS -20.08 10.52 1.44 -0.80 0.36 12.28 4.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 1.02 1.41 1.39 1.18 1.24 1.11 -8.06%
Adjusted Per Share Value based on latest NOSH - 145,499
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 8.80 10.52 17.22 11.88 16.26 15.17 14.73 -8.22%
EPS -3.24 1.71 0.23 -0.13 0.06 2.12 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.108 0.1655 0.2299 0.2332 0.2056 0.2138 0.195 -9.37%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.36 0.62 0.73 0.81 0.69 1.42 0.92 -
P/RPS 0.66 0.96 0.69 1.14 0.74 1.61 1.10 -8.15%
P/EPS -1.79 5.89 50.69 -101.25 191.67 11.56 21.30 -
EY -55.78 16.97 1.97 -0.99 0.52 8.65 4.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.52 0.58 0.58 1.15 0.83 -6.90%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 24/08/12 26/08/11 27/08/10 28/08/09 28/08/08 29/08/07 25/08/06 -
Price 0.31 0.55 0.77 0.77 0.69 1.12 0.93 -
P/RPS 0.57 0.85 0.73 1.09 0.74 1.27 1.11 -10.50%
P/EPS -1.54 5.23 53.47 -96.25 191.67 9.12 21.53 -
EY -64.77 19.13 1.87 -1.04 0.52 10.96 4.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.54 0.55 0.55 0.58 0.90 0.84 -9.54%

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