[WMG] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -36.73%
YoY- 480.76%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 102,145 105,341 137,888 116,698 128,752 150,416 129,075 -3.82%
PBT -2,033 -107,772 3,894 9,009 482 30,783 7,202 -
Tax -45 -108 145 -359 547 -8,438 -4,019 -52.66%
NP -2,078 -107,880 4,039 8,650 1,029 22,345 3,183 -
-
NP to SH -3,070 -87,332 -3,510 5,976 1,029 22,345 3,183 -
-
Tax Rate - - -3.72% 3.98% -113.49% 27.41% 55.80% -
Total Cost 104,223 213,221 133,849 108,048 127,723 128,071 125,892 -3.09%
-
Net Worth 92,734 98,343 192,962 198,851 195,456 184,382 170,999 -9.68%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 2,819 5,740 4,773 5,958 5,982 7,542 -
Div Payout % - 0.00% 0.00% 79.87% 579.10% 26.77% 236.95% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 92,734 98,343 192,962 198,851 195,456 184,382 170,999 -9.68%
NOSH 138,409 140,491 141,884 143,058 149,203 148,695 149,999 -1.33%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -2.03% -102.41% 2.93% 7.41% 0.80% 14.86% 2.47% -
ROE -3.31% -88.80% -1.82% 3.01% 0.53% 12.12% 1.86% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 73.80 74.98 97.18 81.57 86.29 101.16 86.05 -2.52%
EPS -2.22 -62.16 -2.47 4.18 0.69 15.03 2.12 -
DPS 0.00 2.00 4.00 3.34 4.00 4.00 5.00 -
NAPS 0.67 0.70 1.36 1.39 1.31 1.24 1.14 -8.47%
Adjusted Per Share Value based on latest NOSH - 143,058
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.78 12.15 15.90 13.46 14.85 17.35 14.88 -3.81%
EPS -0.35 -10.07 -0.40 0.69 0.12 2.58 0.37 -
DPS 0.00 0.33 0.66 0.55 0.69 0.69 0.87 -
NAPS 0.1069 0.1134 0.2225 0.2293 0.2254 0.2126 0.1972 -9.69%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.28 0.52 0.81 0.82 0.72 1.16 0.95 -
P/RPS 0.38 0.69 0.83 1.01 0.83 1.15 1.10 -16.22%
P/EPS -12.62 -0.84 -32.74 19.63 104.40 7.72 44.77 -
EY -7.92 -119.54 -3.05 5.09 0.96 12.95 2.23 -
DY 0.00 3.85 4.94 4.07 5.56 3.45 5.26 -
P/NAPS 0.42 0.74 0.60 0.59 0.55 0.94 0.83 -10.72%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 25/11/11 26/11/10 25/11/09 26/11/08 28/11/07 23/11/06 -
Price 0.16 0.52 0.76 0.73 0.60 0.99 1.04 -
P/RPS 0.22 0.69 0.78 0.89 0.70 0.98 1.21 -24.71%
P/EPS -7.21 -0.84 -30.72 17.48 87.00 6.59 49.01 -
EY -13.86 -119.54 -3.26 5.72 1.15 15.18 2.04 -
DY 0.00 3.85 5.26 4.57 6.67 4.04 4.81 -
P/NAPS 0.24 0.74 0.56 0.53 0.46 0.80 0.91 -19.90%

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