[WMG] YoY TTM 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- 17.73%
YoY- -43.77%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 95,498 102,219 116,418 141,818 118,006 117,081 162,150 -8.43%
PBT -10,290 -70,499 -43,687 10,989 12,608 -4,639 36,370 -
Tax -20 -38 -117 397 -1,628 1,325 -10,332 -64.66%
NP -10,310 -70,537 -43,804 11,386 10,980 -3,314 26,038 -
-
NP to SH -10,310 -47,081 -50,317 5,311 9,445 -3,314 26,038 -
-
Tax Rate - - - -3.61% 12.91% - 28.41% -
Total Cost 105,808 172,756 160,222 130,432 107,026 120,395 136,112 -4.10%
-
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 - - 2,819 5,740 4,773 5,958 8,982 -
Div Payout % - - 0.00% 108.08% 50.54% 0.00% 34.50% -
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 -10.80% -69.01% -37.63% 8.03% 9.30% -2.83% 16.06% -
ROE -12.29% -50.25% -35.06% 2.66% 4.67% -1.86% 14.05% -
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 68.28 73.10 82.75 100.30 81.10 77.48 108.48 -7.41%
EPS -7.37 -33.67 -35.77 3.76 6.49 -2.19 17.42 -
DPS 0.00 0.00 2.00 4.00 3.28 4.00 6.00 -
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 11.01 11.79 13.43 16.35 13.61 13.50 18.70 -8.44%
EPS -1.19 -5.43 -5.80 0.61 1.09 -0.38 3.00 -
DPS 0.00 0.00 0.33 0.66 0.55 0.69 1.04 -
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 0.34 0.49 0.75 0.73 1.00 0.89 1.31 -20.11%
P/EPS -3.12 -1.07 -1.73 19.43 12.48 -31.46 8.15 -
EY -32.05 -93.52 -57.69 5.15 8.01 -3.18 12.27 -
DY 0.00 0.00 3.23 5.48 4.05 5.80 4.23 -
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 0.41 0.42 0.66 0.77 0.95 0.89 1.03 -14.22%
P/EPS -3.80 -0.92 -1.54 20.50 11.86 -31.46 6.43 -
EY -26.33 -108.61 -65.03 4.88 8.43 -3.18 15.55 -
DY 0.00 0.00 3.64 5.19 4.26 5.80 5.36 -
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