[WMG] YoY TTM Result on 30-Jun-2014 [#1]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 53.01%
YoY- 154.76%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 24,633 9,476 45,091 80,094 95,498 102,219 116,418 -20.53%
PBT -25,809 -16,236 -14,312 5,666 -10,290 -70,499 -43,687 -7.49%
Tax -526 0 0 -20 -20 -38 -117 24.91%
NP -26,335 -16,236 -14,312 5,646 -10,310 -70,537 -43,804 -7.25%
-
NP to SH -26,335 -16,236 -14,312 5,646 -10,310 -47,081 -50,317 -9.13%
-
Tax Rate - - - 0.35% - - - -
Total Cost 50,968 25,712 59,403 74,448 105,808 172,756 160,222 -15.59%
-
Net Worth 602,002 46,191 75,509 89,599 83,913 93,693 143,498 23.64%
Dividend
31/03/18 31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - 2,819 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/18 31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 602,002 46,191 75,509 89,599 83,913 93,693 143,498 23.64%
NOSH 426,167 152,983 139,833 140,000 139,856 139,840 140,684 17.82%
Ratio Analysis
31/03/18 31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -106.91% -171.34% -31.74% 7.05% -10.80% -69.01% -37.63% -
ROE -4.37% -35.15% -18.95% 6.30% -12.29% -50.25% -35.06% -
Per Share
31/03/18 31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 2.09 6.77 32.25 57.21 68.28 73.10 82.75 -41.98%
EPS -2.23 -11.60 -10.24 4.03 -7.37 -33.67 -35.77 -33.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.51 0.33 0.54 0.64 0.60 0.67 1.02 -9.75%
Adjusted Per Share Value based on latest NOSH - 140,000
31/03/18 31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 2.84 1.09 5.20 9.24 11.01 11.79 13.43 -20.54%
EPS -3.04 -1.87 -1.65 0.65 -1.19 -5.43 -5.80 -9.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.33 -
NAPS 0.6942 0.0533 0.0871 0.1033 0.0968 0.108 0.1655 23.64%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/03/18 31/03/17 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.22 0.37 0.265 0.36 0.23 0.36 0.62 -
P/RPS 10.54 5.47 0.82 0.63 0.34 0.49 0.75 47.87%
P/EPS -9.86 -3.19 -2.59 8.93 -3.12 -1.07 -1.73 29.38%
EY -10.14 -31.35 -38.62 11.20 -32.05 -93.52 -57.69 -22.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.23 -
P/NAPS 0.43 1.12 0.49 0.56 0.38 0.54 0.61 -5.04%
Price Multiplier on Announcement Date
31/03/18 31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/05/18 26/05/17 28/08/15 28/08/14 29/08/13 24/08/12 26/08/11 -
Price 0.165 0.535 0.235 0.43 0.28 0.31 0.55 -
P/RPS 7.91 7.90 0.73 0.75 0.41 0.42 0.66 44.42%
P/EPS -7.40 -4.61 -2.30 10.66 -3.80 -0.92 -1.54 26.15%
EY -13.52 -21.68 -43.55 9.38 -26.33 -108.61 -65.03 -20.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.64 -
P/NAPS 0.32 1.62 0.44 0.67 0.47 0.46 0.54 -7.45%

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