[WMG] YoY TTM Result on 30-Sep-2014 [#2]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -258.91%
YoY- -973.61%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 926 34,892 39,864 68,615 95,732 102,145 105,341 -56.08%
PBT -11,718 -17,156 -14,242 -8,952 1,018 -2,033 -107,772 -32.00%
Tax 0 0 0 -20 9 -45 -108 -
NP -11,718 -17,156 -14,242 -8,972 1,027 -2,078 -107,880 -32.01%
-
NP to SH -11,718 -17,156 -14,242 -8,972 1,027 -3,070 -87,332 -29.46%
-
Tax Rate - - - - -0.88% - - -
Total Cost 12,644 52,048 54,106 77,587 94,705 104,223 213,221 -38.80%
-
Net Worth 1,049,812 57,349 71,362 85,356 95,235 92,734 98,343 50.91%
Dividend
30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - 2,819 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,049,812 57,349 71,362 85,356 95,235 92,734 98,343 50.91%
NOSH 426,167 139,876 139,926 139,928 140,052 138,409 140,491 21.27%
Ratio Analysis
30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -1,265.44% -49.17% -35.73% -13.08% 1.07% -2.03% -102.41% -
ROE -1.12% -29.91% -19.96% -10.51% 1.08% -3.31% -88.80% -
Per Share
30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 0.66 24.94 28.49 49.04 68.35 73.80 74.98 -56.07%
EPS -8.37 -12.27 -10.18 -6.41 0.73 -2.22 -62.16 -29.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 7.50 0.41 0.51 0.61 0.68 0.67 0.70 51.01%
Adjusted Per Share Value based on latest NOSH - 139,928
30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 0.11 4.02 4.60 7.91 11.04 11.78 12.15 -55.85%
EPS -1.35 -1.98 -1.64 -1.03 0.12 -0.35 -10.07 -29.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.33 -
NAPS 1.2106 0.0661 0.0823 0.0984 0.1098 0.1069 0.1134 50.91%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.60 0.31 0.26 0.40 0.30 0.28 0.52 -
P/RPS 90.70 1.24 0.91 0.82 0.44 0.38 0.69 133.48%
P/EPS -7.17 -2.53 -2.55 -6.24 40.91 -12.62 -0.84 45.16%
EY -13.95 -39.56 -39.15 -16.03 2.44 -7.92 -119.54 -31.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.85 -
P/NAPS 0.08 0.76 0.51 0.66 0.44 0.42 0.74 -32.06%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 06/09/17 29/08/16 25/11/15 28/11/14 25/11/13 29/11/12 25/11/11 -
Price 0.395 0.315 0.315 0.36 0.335 0.16 0.52 -
P/RPS 59.71 1.26 1.11 0.73 0.49 0.22 0.69 117.12%
P/EPS -4.72 -2.57 -3.09 -5.61 45.68 -7.21 -0.84 34.98%
EY -21.19 -38.94 -32.31 -17.81 2.19 -13.86 -119.54 -25.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.85 -
P/NAPS 0.05 0.77 0.62 0.59 0.49 0.24 0.74 -37.39%

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