[WMG] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 187.96%
YoY- 189.66%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 34,200 30,010 56,790 85,948 86,682 94,288 145,494 -22.24%
PBT -18,072 -14,352 -11,642 13,680 -15,200 -128,222 -5,986 21.17%
Tax 0 0 0 0 -58 -150 -160 -
NP -18,072 -14,352 -11,642 13,680 -15,258 -128,372 -6,146 20.61%
-
NP to SH -18,072 -14,352 -11,642 13,680 -15,258 -81,838 -14,192 4.29%
-
Tax Rate - - - 0.00% - - - -
Total Cost 52,272 44,362 68,432 72,268 101,940 222,660 151,640 -16.89%
-
Net Worth 57,349 71,340 85,356 95,116 93,787 98,464 193,398 -19.04%
Dividend
30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 57,349 71,340 85,356 95,116 93,787 98,464 193,398 -19.04%
NOSH 139,876 139,883 139,927 139,877 139,981 140,663 142,204 -0.28%
Ratio Analysis
30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -52.84% -47.82% -20.50% 15.92% -17.60% -136.15% -4.22% -
ROE -31.51% -20.12% -13.64% 14.38% -16.27% -83.11% -7.34% -
Per Share
30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 24.45 21.45 40.59 61.45 61.92 67.03 102.31 -22.02%
EPS -12.92 -10.26 -8.32 9.78 -10.90 -58.18 -9.98 4.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.51 0.61 0.68 0.67 0.70 1.36 -18.81%
Adjusted Per Share Value based on latest NOSH - 140,052
30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.94 3.46 6.55 9.91 10.00 10.87 16.78 -22.26%
EPS -2.08 -1.66 -1.34 1.58 -1.76 -9.44 -1.64 4.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0661 0.0823 0.0984 0.1097 0.1082 0.1135 0.223 -19.05%
Price Multiplier on Financial Quarter End Date
30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/06/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.31 0.26 0.40 0.30 0.28 0.52 0.81 -
P/RPS 0.00 1.21 0.99 0.49 0.45 0.78 0.79 -
P/EPS 0.00 -2.53 -4.81 3.07 -2.57 -0.89 -8.12 -
EY 0.00 -39.46 -20.80 32.60 -38.93 -111.88 -12.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.51 0.66 0.44 0.42 0.74 0.60 -
Price Multiplier on Announcement Date
30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/08/16 25/11/15 28/11/14 25/11/13 29/11/12 25/11/11 26/11/10 -
Price 0.315 0.315 0.36 0.335 0.16 0.52 0.76 -
P/RPS 0.00 1.47 0.89 0.55 0.26 0.78 0.74 -
P/EPS 0.00 -3.07 -4.33 3.43 -1.47 -0.89 -7.62 -
EY 0.00 -32.57 -23.11 29.19 -68.12 -111.88 -13.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.62 0.59 0.49 0.24 0.74 0.56 -

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