[WMG] YoY Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -18.54%
YoY- 187.43%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Cumulative Result
30/09/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 9,476 29,742 43,658 68,820 76,029 92,245 101,435 -33.77%
PBT -11,558 -10,329 -9,150 5,572 -6,333 -55,506 -28,842 -14.69%
Tax 0 0 0 0 -40 -83 -109 -
NP -11,558 -10,329 -9,150 5,572 -6,373 -55,589 -28,951 -14.75%
-
NP to SH -11,558 -10,329 -9,150 5,572 -6,373 -33,313 -34,212 -17.18%
-
Tax Rate - - - 0.00% - - - -
Total Cost 21,034 40,071 52,808 63,248 82,402 147,834 130,386 -27.17%
-
Net Worth 50,391 68,580 82,545 93,800 95,244 104,015 160,413 -18.23%
Dividend
30/09/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 50,391 68,580 82,545 93,800 95,244 104,015 160,413 -18.23%
NOSH 152,983 139,959 139,908 139,999 140,065 140,561 141,958 1.30%
Ratio Analysis
30/09/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -121.97% -34.73% -20.96% 8.10% -8.38% -60.26% -28.54% -
ROE -22.94% -15.06% -11.08% 5.94% -6.69% -32.03% -21.33% -
Per Share
30/09/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.77 21.25 31.20 49.16 54.28 65.63 71.45 -33.60%
EPS -8.26 -7.38 -6.54 3.98 -4.55 -23.70 -24.10 -16.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.49 0.59 0.67 0.68 0.74 1.13 -18.02%
Adjusted Per Share Value based on latest NOSH - 139,340
30/09/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.51 1.60 2.35 3.70 4.09 4.96 5.46 -33.77%
EPS -0.62 -0.56 -0.49 0.30 -0.34 -1.79 -1.84 -17.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0271 0.0369 0.0444 0.0505 0.0512 0.056 0.0863 -18.23%
Price Multiplier on Financial Quarter End Date
30/09/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/09/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.34 0.41 0.32 0.33 0.14 0.50 0.74 -
P/RPS 0.00 1.93 1.03 0.67 0.26 0.76 1.04 -
P/EPS 0.00 -5.56 -4.89 8.29 -3.08 -2.11 -3.07 -
EY 0.00 -18.00 -20.44 12.06 -32.50 -47.40 -32.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.84 0.54 0.49 0.21 0.68 0.65 -
Price Multiplier on Announcement Date
30/09/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 18/11/16 25/02/16 27/02/15 26/02/14 27/02/13 24/02/12 23/02/11 -
Price 0.385 0.375 0.305 0.355 0.21 0.50 0.73 -
P/RPS 0.00 1.76 0.98 0.72 0.39 0.76 1.02 -
P/EPS 0.00 -5.08 -4.66 8.92 -4.62 -2.11 -3.03 -
EY 0.00 -19.68 -21.44 11.21 -21.67 -47.40 -33.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.77 0.52 0.53 0.31 0.68 0.65 -

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