[WMG] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -245.76%
YoY- 84.11%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
30/09/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 28,017 39,338 58,032 88,890 89,732 121,754 129,376 -23.34%
PBT -20,376 -14,067 -11,012 -1,517 -9,372 -73,317 -24,507 -3.15%
Tax 0 0 -20 20 -48 -87 6 -
NP -20,376 -14,067 -11,032 -1,497 -9,420 -73,404 -24,501 -3.15%
-
NP to SH -20,376 -14,067 -11,032 -1,497 -9,420 -52,610 -32,536 -7.81%
-
Tax Rate - - - - - - - -
Total Cost 48,393 53,405 69,064 90,387 99,152 195,158 153,877 -18.21%
-
Net Worth 50,391 68,665 82,500 93,358 94,897 103,845 159,838 -18.17%
Dividend
30/09/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - 2,819 5,740 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/09/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 50,391 68,665 82,500 93,358 94,897 103,845 159,838 -18.17%
NOSH 152,983 140,133 139,831 139,340 139,555 140,332 141,450 1.37%
Ratio Analysis
30/09/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -72.73% -35.76% -19.01% -1.68% -10.50% -60.29% -18.94% -
ROE -40.44% -20.49% -13.37% -1.60% -9.93% -50.66% -20.36% -
Per Share
30/09/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 20.02 28.07 41.50 63.79 64.30 86.76 91.46 -23.20%
EPS -14.56 -10.04 -7.89 -1.07 -6.75 -37.49 -23.00 -7.63%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 4.00 -
NAPS 0.36 0.49 0.59 0.67 0.68 0.74 1.13 -18.02%
Adjusted Per Share Value based on latest NOSH - 139,340
30/09/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.23 4.54 6.69 10.25 10.35 14.04 14.92 -23.35%
EPS -2.35 -1.62 -1.27 -0.17 -1.09 -6.07 -3.75 -7.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.33 0.66 -
NAPS 0.0581 0.0792 0.0951 0.1077 0.1094 0.1198 0.1843 -18.17%
Price Multiplier on Financial Quarter End Date
30/09/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/09/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.34 0.41 0.32 0.33 0.14 0.50 0.74 -
P/RPS 1.70 1.46 0.77 0.52 0.22 0.58 0.81 13.75%
P/EPS -2.34 -4.08 -4.06 -30.72 -2.07 -1.33 -3.22 -5.39%
EY -42.81 -24.48 -24.65 -3.26 -48.21 -74.98 -31.08 5.72%
DY 0.00 0.00 0.00 0.00 0.00 4.00 5.41 -
P/NAPS 0.94 0.84 0.54 0.49 0.21 0.68 0.65 6.62%
Price Multiplier on Announcement Date
30/09/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 18/11/16 25/02/16 27/02/15 26/02/14 27/02/13 24/02/12 23/02/11 -
Price 0.385 0.375 0.305 0.355 0.21 0.50 0.73 -
P/RPS 1.92 1.34 0.73 0.56 0.33 0.58 0.80 16.43%
P/EPS -2.64 -3.74 -3.87 -33.04 -3.11 -1.33 -3.17 -3.12%
EY -37.81 -26.77 -25.87 -3.03 -32.14 -74.98 -31.51 3.21%
DY 0.00 0.00 0.00 0.00 0.00 4.00 5.48 -
P/NAPS 1.07 0.77 0.52 0.53 0.31 0.68 0.65 9.04%

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