[WMG] YoY Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -88.72%
YoY- 274.91%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 18,467 19,068 22,797 37,323 25,763 35,249 32,885 -9.16%
PBT -3,888 -7,020 4,934 1,968 887 28 6,210 -
Tax 0 0 -53 -49 -20 108 -1,621 -
NP -3,888 -7,020 4,881 1,919 867 136 4,589 -
-
NP to SH -3,888 -7,020 3,700 509 -291 136 4,589 -
-
Tax Rate - - 1.07% 2.49% 2.25% -385.71% 26.10% -
Total Cost 22,355 26,088 17,916 35,404 24,896 35,113 28,296 -3.84%
-
Net Worth 83,913 93,693 143,498 199,358 202,244 178,311 185,353 -12.36%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 83,913 93,693 143,498 199,358 202,244 178,311 185,353 -12.36%
NOSH 139,856 139,840 140,684 141,388 145,499 151,111 149,478 -1.10%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -21.05% -36.82% 21.41% 5.14% 3.37% 0.39% 13.95% -
ROE -4.63% -7.49% 2.58% 0.26% -0.14% 0.08% 2.48% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 13.20 13.64 16.20 26.40 17.71 23.33 22.00 -8.15%
EPS -2.78 -5.02 2.63 0.36 -0.20 0.09 3.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.67 1.02 1.41 1.39 1.18 1.24 -11.38%
Adjusted Per Share Value based on latest NOSH - 141,388
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2.13 2.20 2.63 4.30 2.97 4.06 3.79 -9.14%
EPS -0.45 -0.81 0.43 0.06 -0.03 0.02 0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0968 0.108 0.1655 0.2299 0.2332 0.2056 0.2138 -12.36%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.23 0.36 0.62 0.73 0.81 0.69 1.42 -
P/RPS 1.74 2.64 3.83 2.77 4.57 2.96 6.45 -19.60%
P/EPS -8.27 -7.17 23.57 202.78 -405.00 766.67 46.25 -
EY -12.09 -13.94 4.24 0.49 -0.25 0.13 2.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.54 0.61 0.52 0.58 0.58 1.15 -16.83%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 24/08/12 26/08/11 27/08/10 28/08/09 28/08/08 29/08/07 -
Price 0.28 0.31 0.55 0.77 0.77 0.69 1.12 -
P/RPS 2.12 2.27 3.39 2.92 4.35 2.96 5.09 -13.57%
P/EPS -10.07 -6.18 20.91 213.89 -385.00 766.67 36.48 -
EY -9.93 -16.19 4.78 0.47 -0.26 0.13 2.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.54 0.55 0.55 0.58 0.90 -10.25%

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