[WMG] YoY TTM Result on 30-Jun-2009 [#1]

Stock

[WMG] WMG HOLDINGS BERHAD

Announcement Date

28-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

30-Jun-2009 [#1]

Profit Trend

QoQ- -4.33%

YoY- 385.0%

Quarter Report

WMG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	102,219	116,418	141,818	118,006	117,081	162,150	119,745	-2.60%
YoY %	-12.20%	-17.91%	20.18%	0.79%	-27.79%	35.41%	-	-
Horiz. %	85.36%	97.22%	118.43%	98.55%	97.78%	135.41%	100.00%	-
PBT	-70,499	-43,687	10,989	12,608	-4,639	36,370	1,318	-
YoY %	-61.37%	-497.55%	-12.84%	371.78%	-112.76%	2,659.48%	-	-
Horiz. %	-5,348.94%	-3,314.64%	833.76%	956.60%	-351.97%	2,759.48%	100.00%	-
Tax	-38	-117	397	-1,628	1,325	-10,332	-1,935	-48.02%
YoY %	67.52%	-129.47%	124.39%	-222.87%	112.82%	-433.95%	-	-
Horiz. %	1.96%	6.05%	-20.52%	84.13%	-68.48%	533.95%	100.00%	-
NP	-70,537	-43,804	11,386	10,980	-3,314	26,038	-617	120.14%
YoY %	-61.03%	-484.72%	3.70%	431.32%	-112.73%	4,320.10%	-	-
Horiz. %	11,432.25%	7,099.51%	-1,845.38%	-1,779.58%	537.12%	-4,220.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-47,081	-50,317	5,311	9,445	-3,314	26,038	-617	105.81%
YoY %	6.43%	-1,047.41%	-43.77%	385.00%	-112.73%	4,320.10%	-	-
Horiz. %	7,630.63%	8,155.11%	-860.78%	-1,530.79%	537.12%	-4,220.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-3.61%	12.91%	-	28.41%	146.81%	-
YoY %	-	-	-127.96%	0.00%	-	-80.65%	-	-
Horiz. %	-	-	-2.46%	8.79%	-	19.35%	100.00%	-
Total Cost	172,756	160,222	130,432	107,026	120,395	136,112	120,362	6.20%
YoY %	7.82%	22.84%	21.87%	-11.10%	-11.55%	13.09%	-	-
Horiz. %	143.53%	133.12%	108.37%	88.92%	100.03%	113.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	93,693	143,498	199,358	202,244	178,311	185,353	169,069	-9.36%
YoY %	-34.71%	-28.02%	-1.43%	13.42%	-3.80%	9.63%	-	-
Horiz. %	55.42%	84.88%	117.92%	119.62%	105.47%	109.63%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	-	2,819	5,740	4,773	5,958	8,982	4,542	-
YoY %	-	-50.89%	20.26%	-19.89%	-33.67%	97.75%	-	-
Horiz. %	-	62.07%	126.38%	105.09%	131.18%	197.75%	100.00%	-
Div Payout %	-	0.00%	108.08%	50.54%	0.00%	34.50%	0.00%	-
YoY %	-	0.00%	113.85%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	0.00%	313.28%	146.49%	0.00%	100.00%	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	93,693	143,498	199,358	202,244	178,311	185,353	169,069	-9.36%
YoY %	-34.71%	-28.02%	-1.43%	13.42%	-3.80%	9.63%	-	-
Horiz. %	55.42%	84.88%	117.92%	119.62%	105.47%	109.63%	100.00%	-
NOSH	139,840	140,684	141,388	145,499	151,111	149,478	152,314	-1.41%
YoY %	-0.60%	-0.50%	-2.83%	-3.71%	1.09%	-1.86%	-	-
Horiz. %	91.81%	92.36%	92.83%	95.53%	99.21%	98.14%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	-69.01%	-37.63%	8.03%	9.30%	-2.83%	16.06%	-0.52%	-
YoY %	-83.39%	-568.62%	-13.66%	428.62%	-117.62%	3,188.46%	-	-
Horiz. %	13,271.15%	7,236.54%	-1,544.23%	-1,788.46%	544.23%	-3,088.46%	100.00%	-
ROE	-50.25%	-35.06%	2.66%	4.67%	-1.86%	14.05%	-0.36%	-
YoY %	-43.33%	-1,418.05%	-43.04%	351.08%	-113.24%	4,002.78%	-	-
Horiz. %	13,958.33%	9,738.89%	-738.89%	-1,297.22%	516.67%	-3,902.78%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	73.10	82.75	100.30	81.10	77.48	108.48	78.62	-1.20%
YoY %	-11.66%	-17.50%	23.67%	4.67%	-28.58%	37.98%	-	-
Horiz. %	92.98%	105.25%	127.58%	103.15%	98.55%	137.98%	100.00%	-
EPS	-33.67	-35.77	3.76	6.49	-2.19	17.42	-0.41	108.34%
YoY %	5.87%	-1,051.33%	-42.06%	396.35%	-112.57%	4,348.78%	-	-
Horiz. %	8,212.20%	8,724.39%	-917.07%	-1,582.93%	534.15%	-4,248.78%	100.00%	-
DPS	0.00	2.00	4.00	3.28	4.00	6.00	2.98	-
YoY %	0.00%	-50.00%	21.95%	-18.00%	-33.33%	101.34%	-	-
Horiz. %	0.00%	67.11%	134.23%	110.07%	134.23%	201.34%	100.00%	-
NAPS	0.67	1.02	1.41	1.39	1.18	1.24	1.11	-8.06%
YoY %	-34.31%	-27.66%	1.44%	17.80%	-4.84%	11.71%	-	-
Horiz. %	60.36%	91.89%	127.03%	125.23%	106.31%	111.71%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 145,499
RPS	11.79	13.43	16.35	13.61	13.50	18.70	13.81	-2.59%
YoY %	-12.21%	-17.86%	20.13%	0.81%	-27.81%	35.41%	-	-
Horiz. %	85.37%	97.25%	118.39%	98.55%	97.76%	135.41%	100.00%	-
EPS	-5.43	-5.80	0.61	1.09	-0.38	3.00	-0.07	106.37%
YoY %	6.38%	-1,050.82%	-44.04%	386.84%	-112.67%	4,385.71%	-	-
Horiz. %	7,757.14%	8,285.71%	-871.43%	-1,557.14%	542.86%	-4,285.71%	100.00%	-
DPS	0.00	0.33	0.66	0.55	0.69	1.04	0.52	-
YoY %	0.00%	-50.00%	20.00%	-20.29%	-33.65%	100.00%	-	-
Horiz. %	0.00%	63.46%	126.92%	105.77%	132.69%	200.00%	100.00%	-
NAPS	0.108	0.1655	0.2299	0.2332	0.2056	0.2138	0.195	-9.37%
YoY %	-34.74%	-28.01%	-1.42%	13.42%	-3.84%	9.64%	-	-
Horiz. %	55.38%	84.87%	117.90%	119.59%	105.44%	109.64%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.36	0.62	0.73	0.81	0.69	1.42	0.92	-
P/RPS	0.49	0.75	0.73	1.00	0.89	1.31	1.17	-13.49%
YoY %	-34.67%	2.74%	-27.00%	12.36%	-32.06%	11.97%	-	-
Horiz. %	41.88%	64.10%	62.39%	85.47%	76.07%	111.97%	100.00%	-
P/EPS	-1.07	-1.73	19.43	12.48	-31.46	8.15	-227.11	-59.02%
YoY %	38.15%	-108.90%	55.69%	139.67%	-486.01%	103.59%	-	-
Horiz. %	0.47%	0.76%	-8.56%	-5.50%	13.85%	-3.59%	100.00%	-
EY	-93.52	-57.69	5.15	8.01	-3.18	12.27	-0.44	144.09%
YoY %	-62.11%	-1,220.19%	-35.71%	351.89%	-125.92%	2,888.64%	-	-
Horiz. %	21,254.55%	13,111.36%	-1,170.45%	-1,820.45%	722.73%	-2,788.64%	100.00%	-
DY	0.00	3.23	5.48	4.05	5.80	4.23	3.24	-
YoY %	0.00%	-41.06%	35.31%	-30.17%	37.12%	30.56%	-	-
Horiz. %	0.00%	99.69%	169.14%	125.00%	179.01%	130.56%	100.00%	-
P/NAPS	0.54	0.61	0.52	0.58	0.58	1.15	0.83	-6.90%
YoY %	-11.48%	17.31%	-10.34%	0.00%	-49.57%	38.55%	-	-
Horiz. %	65.06%	73.49%	62.65%	69.88%	69.88%	138.55%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	24/08/12	26/08/11	27/08/10	28/08/09	28/08/08	29/08/07	25/08/06	-
Price	0.31	0.55	0.77	0.77	0.69	1.12	0.93	-
P/RPS	0.42	0.66	0.77	0.95	0.89	1.03	1.18	-15.80%
YoY %	-36.36%	-14.29%	-18.95%	6.74%	-13.59%	-12.71%	-	-
Horiz. %	35.59%	55.93%	65.25%	80.51%	75.42%	87.29%	100.00%	-
P/EPS	-0.92	-1.54	20.50	11.86	-31.46	6.43	-229.58	-60.11%
YoY %	40.26%	-107.51%	72.85%	137.70%	-589.27%	102.80%	-	-
Horiz. %	0.40%	0.67%	-8.93%	-5.17%	13.70%	-2.80%	100.00%	-
EY	-108.61	-65.03	4.88	8.43	-3.18	15.55	-0.44	150.24%
YoY %	-67.02%	-1,432.58%	-42.11%	365.09%	-120.45%	3,634.09%	-	-
Horiz. %	24,684.09%	14,779.55%	-1,109.09%	-1,915.91%	722.73%	-3,534.09%	100.00%	-
DY	0.00	3.64	5.19	4.26	5.80	5.36	3.21	-
YoY %	0.00%	-29.87%	21.83%	-26.55%	8.21%	66.98%	-	-
Horiz. %	0.00%	113.40%	161.68%	132.71%	180.69%	166.98%	100.00%	-
P/NAPS	0.46	0.54	0.55	0.55	0.58	0.90	0.84	-9.54%
YoY %	-14.81%	-1.82%	0.00%	-5.17%	-35.56%	7.14%	-	-
Horiz. %	54.76%	64.29%	65.48%	65.48%	69.05%	107.14%	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