[WMG] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 23.3%
YoY- 78.1%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 9,476 45,091 80,094 95,498 102,219 116,418 141,818 -33.00%
PBT -16,236 -14,312 5,666 -10,290 -70,499 -43,687 10,989 -
Tax 0 0 -20 -20 -38 -117 397 -
NP -16,236 -14,312 5,646 -10,310 -70,537 -43,804 11,386 -
-
NP to SH -16,236 -14,312 5,646 -10,310 -47,081 -50,317 5,311 -
-
Tax Rate - - 0.35% - - - -3.61% -
Total Cost 25,712 59,403 74,448 105,808 172,756 160,222 130,432 -21.36%
-
Net Worth 46,191 75,509 89,599 83,913 93,693 143,498 199,358 -19.46%
Dividend
31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - 2,819 5,740 -
Div Payout % - - - - - 0.00% 108.08% -
Equity
31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 46,191 75,509 89,599 83,913 93,693 143,498 199,358 -19.46%
NOSH 152,983 139,833 140,000 139,856 139,840 140,684 141,388 1.17%
Ratio Analysis
31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -171.34% -31.74% 7.05% -10.80% -69.01% -37.63% 8.03% -
ROE -35.15% -18.95% 6.30% -12.29% -50.25% -35.06% 2.66% -
Per Share
31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.77 32.25 57.21 68.28 73.10 82.75 100.30 -32.90%
EPS -11.60 -10.24 4.03 -7.37 -33.67 -35.77 3.76 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 4.00 -
NAPS 0.33 0.54 0.64 0.60 0.67 1.02 1.41 -19.34%
Adjusted Per Share Value based on latest NOSH - 139,856
31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.51 2.43 4.31 5.14 5.50 6.26 7.63 -32.99%
EPS -0.87 -0.77 0.30 -0.55 -2.53 -2.71 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.15 0.31 -
NAPS 0.0248 0.0406 0.0482 0.0451 0.0504 0.0772 0.1072 -19.48%
Price Multiplier on Financial Quarter End Date
31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 31/03/17 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.37 0.265 0.36 0.23 0.36 0.62 0.73 -
P/RPS 5.47 0.82 0.63 0.34 0.49 0.75 0.73 34.72%
P/EPS -3.19 -2.59 8.93 -3.12 -1.07 -1.73 19.43 -
EY -31.35 -38.62 11.20 -32.05 -93.52 -57.69 5.15 -
DY 0.00 0.00 0.00 0.00 0.00 3.23 5.48 -
P/NAPS 1.12 0.49 0.56 0.38 0.54 0.61 0.52 12.02%
Price Multiplier on Announcement Date
31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/05/17 28/08/15 28/08/14 29/08/13 24/08/12 26/08/11 27/08/10 -
Price 0.535 0.235 0.43 0.28 0.31 0.55 0.77 -
P/RPS 7.90 0.73 0.75 0.41 0.42 0.66 0.77 41.14%
P/EPS -4.61 -2.30 10.66 -3.80 -0.92 -1.54 20.50 -
EY -21.68 -43.55 9.38 -26.33 -108.61 -65.03 4.88 -
DY 0.00 0.00 0.00 0.00 0.00 3.64 5.19 -
P/NAPS 1.62 0.44 0.67 0.47 0.46 0.54 0.55 17.33%

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