[WMG] YoY Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 4.04%
YoY- -12.89%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 23,374 15,256 18,952 39,656 58,210 91,760 101,372 -22.51%
PBT -19,056 -23,701 -23,116 -13,772 -12,200 7,429 -8,444 15.20%
Tax -2,434 -233 0 0 0 0 -53 94.54%
NP -21,490 -23,934 -23,116 -13,772 -12,200 7,429 -8,497 17.50%
-
NP to SH -21,490 -23,934 -23,116 -13,772 -12,200 7,429 -8,497 17.50%
-
Tax Rate - - - - - 0.00% - -
Total Cost 44,865 39,190 42,068 53,428 70,410 84,330 109,869 -14.42%
-
Net Worth 415,878 227,936 50,391 68,580 82,545 93,799 95,244 29.21%
Dividend
30/09/18 30/09/17 30/09/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 415,878 227,936 50,391 68,580 82,545 93,799 95,244 29.21%
NOSH 426,167 426,167 152,983 139,959 139,908 139,999 140,065 21.34%
Ratio Analysis
30/09/18 30/09/17 30/09/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -91.94% -156.89% -121.97% -34.73% -20.96% 8.10% -8.38% -
ROE -5.17% -10.50% -45.87% -20.08% -14.78% 7.92% -8.92% -
Per Share
30/09/18 30/09/17 30/09/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.75 4.02 13.54 28.33 41.61 65.54 72.37 -43.37%
EPS -3.84 -6.31 -16.52 -9.84 -8.72 5.31 -6.07 -7.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.60 0.36 0.49 0.59 0.67 0.68 -5.53%
Adjusted Per Share Value based on latest NOSH - 140,133
30/09/18 30/09/17 30/09/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.70 1.76 2.19 4.57 6.71 10.58 11.69 -22.49%
EPS -2.48 -2.76 -2.67 -1.59 -1.41 0.86 -0.98 17.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4796 0.2629 0.0581 0.0791 0.0952 0.1082 0.1098 29.22%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/09/18 29/09/17 30/09/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.165 0.345 0.34 0.41 0.32 0.33 0.14 -
P/RPS 5.99 8.59 0.00 1.45 0.77 0.50 0.19 82.22%
P/EPS -6.52 -5.48 0.00 -4.17 -3.67 6.22 -2.31 19.77%
EY -15.35 -18.26 0.00 -24.00 -27.25 16.08 -43.33 -16.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.58 0.00 0.84 0.54 0.49 0.21 8.73%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 23/11/18 29/11/17 18/11/16 25/02/16 27/02/15 26/02/14 27/02/13 -
Price 0.14 0.25 0.385 0.375 0.305 0.355 0.21 -
P/RPS 5.08 6.23 0.00 1.32 0.73 0.54 0.29 64.52%
P/EPS -5.53 -3.97 0.00 -3.81 -3.50 6.69 -3.46 8.49%
EY -18.09 -25.20 0.00 -26.24 -28.59 14.95 -28.89 -7.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.42 0.00 0.77 0.52 0.53 0.31 -1.15%

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