[WMG] YoY Cumulative 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- -88.06%

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
Cumulative Result
Revenue	22,797	37,323	25,763	35,249	32,885	31,926	31,683	-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	4,934	1,968	887	28	6,210	2,614	3,987	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	-53	-49	-20	108	-1,621	-969	-126	-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	4,881	1,919	867	136	4,589	1,645	3,861	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	3,700	509	-291	136	4,589	1,645	3,861	-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	17,916	35,404	24,896	35,113	28,296	30,281	27,822	-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	2.58%	0.26%	-0.14%	0.08%	2.48%	0.97%	2.20%	-
YoY %	892.31%	285.71%	-275.00%	-96.77%	155.67%	-55.91%	-	-
Horiz. %	117.27%	11.82%	-6.36%	3.64%	112.73%	44.09%	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	16.20	26.40	17.71	23.33	22.00	20.96	20.93	-4.17%
YoY %	-38.64%	49.07%	-24.09%	6.05%	4.96%	0.14%	-	-
Horiz. %	77.40%	126.13%	84.62%	111.47%	105.11%	100.14%	100.00%	-
EPS	2.63	0.36	-0.20	0.09	3.07	1.08	2.55	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	2.63	4.30	2.97	4.06	3.79	3.68	3.65	-5.31%
YoY %	-38.84%	44.78%	-26.85%	7.12%	2.99%	0.82%	-	-
Horiz. %	72.05%	117.81%	81.37%	111.23%	103.84%	100.82%	100.00%	-
EPS	0.43	0.06	-0.03	0.02	0.53	0.19	0.45	-0.75%
YoY %	616.67%	300.00%	-250.00%	-96.23%	178.95%	-57.78%	-	-
Horiz. %	95.56%	13.33%	-6.67%	4.44%	117.78%	42.22%	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	3.83	2.77	4.57	2.96	6.45	4.39	5.40	-5.56%
YoY %	38.27%	-39.39%	54.39%	-54.11%	46.92%	-18.70%	-	-
Horiz. %	70.93%	51.30%	84.63%	54.81%	119.44%	81.30%	100.00%	-
P/EPS	23.57	202.78	-405.00	766.67	46.25	85.19	44.31	-9.98%
YoY %	-88.38%	150.07%	-152.83%	1,557.66%	-45.71%	92.26%	-	-
Horiz. %	53.19%	457.64%	-914.01%	1,730.24%	104.38%	192.26%	100.00%	-
EY	4.24	0.49	-0.25	0.13	2.16	1.17	2.26	11.05%
YoY %	765.31%	296.00%	-292.31%	-93.98%	84.62%	-48.23%	-	-
Horiz. %	187.61%	21.68%	-11.06%	5.75%	95.58%	51.77%	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	3.39	2.92	4.35	2.96	5.09	4.44	5.73	-8.37%
YoY %	16.10%	-32.87%	46.96%	-41.85%	14.64%	-22.51%	-	-
Horiz. %	59.16%	50.96%	75.92%	51.66%	88.83%	77.49%	100.00%	-
P/EPS	20.91	213.89	-385.00	766.67	36.48	86.11	47.06	-12.64%
YoY %	-90.22%	155.56%	-150.22%	2,001.62%	-57.64%	82.98%	-	-
Horiz. %	44.43%	454.50%	-818.10%	1,629.13%	77.52%	182.98%	100.00%	-
EY	4.78	0.47	-0.26	0.13	2.74	1.16	2.13	14.41%
YoY %	917.02%	280.77%	-300.00%	-95.26%	136.21%	-45.54%	-	-
Horiz. %	224.41%	22.07%	-12.21%	6.10%	128.64%	54.46%	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