[WMG] YoY Quarter Result on 31-Mar-2013 [#4]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -662.82%
YoY- -132.0%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 3,804 9,597 14,375 20,070 13,703 29,509 27,941 -28.25%
PBT -5,856 -3,738 -1,862 -7,089 -3,039 -17,811 4,335 -
Tax 0 0 -20 20 -8 -4 115 -
NP -5,856 -3,738 -1,882 -7,069 -3,047 -17,815 4,450 -
-
NP to SH -5,856 -3,738 -1,882 -7,069 -3,047 -19,296 1,676 -
-
Tax Rate - - - - - - -2.65% -
Total Cost 9,660 13,335 16,257 27,139 16,750 47,324 23,491 -13.75%
-
Net Worth 62,944 78,421 91,291 88,187 100,634 139,550 200,905 -17.57%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - 2,819 5,740 -
Div Payout % - - - - - 0.00% 342.49% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 62,944 78,421 91,291 88,187 100,634 139,550 200,905 -17.57%
NOSH 139,876 140,038 140,447 139,980 139,770 140,960 143,504 -0.42%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -153.94% -38.95% -13.09% -35.22% -22.24% -60.37% 15.93% -
ROE -9.30% -4.77% -2.06% -8.02% -3.03% -13.83% 0.83% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2.72 6.85 10.24 14.34 9.80 20.93 19.47 -27.94%
EPS -4.18 -2.67 -1.34 -5.05 -2.18 -13.69 1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 4.00 -
NAPS 0.45 0.56 0.65 0.63 0.72 0.99 1.40 -17.22%
Adjusted Per Share Value based on latest NOSH - 139,980
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.20 0.52 0.77 1.08 0.74 1.59 1.50 -28.50%
EPS -0.32 -0.20 -0.10 -0.38 -0.16 -1.04 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.15 0.31 -
NAPS 0.0339 0.0422 0.0491 0.0474 0.0541 0.0751 0.1081 -17.55%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.365 0.325 0.345 0.23 0.43 0.86 0.78 -
P/RPS 13.42 4.74 3.37 1.60 4.39 4.11 4.01 22.27%
P/EPS -8.72 -12.18 -25.75 -4.55 -19.72 -6.28 66.79 -
EY -11.47 -8.21 -3.88 -21.96 -5.07 -15.92 1.50 -
DY 0.00 0.00 0.00 0.00 0.00 2.33 5.13 -
P/NAPS 0.81 0.58 0.53 0.37 0.60 0.87 0.56 6.33%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 25/05/15 29/05/14 28/05/13 24/05/12 27/05/11 26/05/10 -
Price 0.36 0.305 0.33 0.265 0.39 0.69 0.72 -
P/RPS 13.24 4.45 3.22 1.85 3.98 3.30 3.70 23.65%
P/EPS -8.60 -11.43 -24.63 -5.25 -17.89 -5.04 61.65 -
EY -11.63 -8.75 -4.06 -19.06 -5.59 -19.84 1.62 -
DY 0.00 0.00 0.00 0.00 0.00 2.90 5.56 -
P/NAPS 0.80 0.54 0.51 0.42 0.54 0.70 0.51 7.78%

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