[WMG] YoY TTM Result on 31-Mar-2008 [#4]

Stock

[WMG] WMG HOLDINGS BERHAD

Announcement Date

27-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

31-Mar-2008 [#4]

Profit Trend

QoQ- -89.73%

YoY- -95.07%

Quarter Report

WMG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	130,944	130,258	127,492	114,717	161,191	119,502	130,774	0.02%
YoY %	0.53%	2.17%	11.14%	-28.83%	34.89%	-8.62%	-	-
Horiz. %	100.13%	99.61%	97.49%	87.72%	123.26%	91.38%	100.00%	-
PBT	-46,653	9,908	11,749	1,543	32,774	2,691	17,751	-
YoY %	-570.86%	-15.67%	661.44%	-95.29%	1,117.91%	-84.84%	-	-
Horiz. %	-262.82%	55.82%	66.19%	8.69%	184.63%	15.16%	100.00%	-
Tax	-113	426	-1,500	-404	-9,680	-1,092	-559	-23.38%
YoY %	-126.53%	128.40%	-271.29%	95.83%	-786.45%	-95.35%	-	-
Horiz. %	20.21%	-76.21%	268.34%	72.27%	1,731.66%	195.35%	100.00%	-
NP	-46,766	10,334	10,249	1,139	23,094	1,599	17,192	-
YoY %	-552.54%	0.83%	799.82%	-95.07%	1,344.28%	-90.70%	-	-
Horiz. %	-272.02%	60.11%	59.61%	6.63%	134.33%	9.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-53,508	4,511	9,872	1,139	23,094	1,599	17,192	-
YoY %	-1,286.17%	-54.31%	766.73%	-95.07%	1,344.28%	-90.70%	-	-
Horiz. %	-311.24%	26.24%	57.42%	6.63%	134.33%	9.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-4.30%	12.77%	26.18%	29.54%	40.58%	3.15%	-
YoY %	-	-133.67%	-51.22%	-11.37%	-27.21%	1,188.25%	-	-
Horiz. %	-	-136.51%	405.40%	831.11%	937.78%	1,288.25%	100.00%	-
Total Cost	177,710	119,924	117,243	113,578	138,097	117,903	113,582	7.74%
YoY %	48.19%	2.29%	3.23%	-17.75%	17.13%	3.80%	-	-
Horiz. %	156.46%	105.58%	103.22%	100.00%	121.58%	103.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	139,550	200,905	119,328	174,299	180,964	166,542	173,390	-3.55%
YoY %	-30.54%	68.36%	-31.54%	-3.68%	8.66%	-3.95%	-	-
Horiz. %	80.48%	115.87%	68.82%	100.52%	104.37%	96.05%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	2,819	5,740	4,773	5,958	8,982	4,542	10,646	-19.85%
YoY %	-50.89%	20.26%	-19.89%	-33.67%	97.75%	-57.34%	-	-
Horiz. %	26.48%	53.92%	44.83%	55.96%	84.37%	42.66%	100.00%	-
Div Payout %	0.00%	127.25%	48.35%	523.18%	38.89%	284.06%	61.93%	-
YoY %	0.00%	163.19%	-90.76%	1,245.28%	-86.31%	358.68%	-	-
Horiz. %	0.00%	205.47%	78.07%	844.79%	62.80%	458.68%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	139,550	200,905	119,328	174,299	180,964	166,542	173,390	-3.55%
YoY %	-30.54%	68.36%	-31.54%	-3.68%	8.66%	-3.95%	-	-
Horiz. %	80.48%	115.87%	68.82%	100.52%	104.37%	96.05%	100.00%	-
NOSH	140,960	143,504	119,328	148,974	149,557	151,401	152,096	-1.25%
YoY %	-1.77%	20.26%	-19.90%	-0.39%	-1.22%	-0.46%	-	-
Horiz. %	92.68%	94.35%	78.46%	97.95%	98.33%	99.54%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	-35.71%	7.93%	8.04%	0.99%	14.33%	1.34%	13.15%	-
YoY %	-550.32%	-1.37%	712.12%	-93.09%	969.40%	-89.81%	-	-
Horiz. %	-271.56%	60.30%	61.14%	7.53%	108.97%	10.19%	100.00%	-
ROE	-38.34%	2.25%	8.27%	0.65%	12.76%	0.96%	9.92%	-
YoY %	-1,804.00%	-72.79%	1,172.31%	-94.91%	1,229.17%	-90.32%	-	-
Horiz. %	-386.49%	22.68%	83.37%	6.55%	128.63%	9.68%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	92.89	90.77	106.84	77.00	107.78	78.93	85.98	1.29%
YoY %	2.34%	-15.04%	38.75%	-28.56%	36.55%	-8.20%	-	-
Horiz. %	108.04%	105.57%	124.26%	89.56%	125.35%	91.80%	100.00%	-
EPS	-37.96	3.14	8.27	0.76	15.44	1.06	11.30	-
YoY %	-1,308.92%	-62.03%	988.16%	-95.08%	1,356.60%	-90.62%	-	-
Horiz. %	-335.93%	27.79%	73.19%	6.73%	136.64%	9.38%	100.00%	-
DPS	2.00	4.00	4.00	4.00	6.00	3.00	7.00	-18.83%
YoY %	-50.00%	0.00%	0.00%	-33.33%	100.00%	-57.14%	-	-
Horiz. %	28.57%	57.14%	57.14%	57.14%	85.71%	42.86%	100.00%	-
NAPS	0.99	1.40	1.00	1.17	1.21	1.10	1.14	-2.32%
YoY %	-29.29%	40.00%	-14.53%	-3.31%	10.00%	-3.51%	-	-
Horiz. %	86.84%	122.81%	87.72%	102.63%	106.14%	96.49%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 148,974
RPS	15.10	15.02	14.70	13.23	18.59	13.78	15.08	0.02%
YoY %	0.53%	2.18%	11.11%	-28.83%	34.91%	-8.62%	-	-
Horiz. %	100.13%	99.60%	97.48%	87.73%	123.28%	91.38%	100.00%	-
EPS	-6.17	0.52	1.14	0.13	2.66	0.18	1.98	-
YoY %	-1,286.54%	-54.39%	776.92%	-95.11%	1,377.78%	-90.91%	-	-
Horiz. %	-311.62%	26.26%	57.58%	6.57%	134.34%	9.09%	100.00%	-
DPS	0.33	0.66	0.55	0.69	1.04	0.52	1.23	-19.68%
YoY %	-50.00%	20.00%	-20.29%	-33.65%	100.00%	-57.72%	-	-
Horiz. %	26.83%	53.66%	44.72%	56.10%	84.55%	42.28%	100.00%	-
NAPS	0.1609	0.2317	0.1376	0.201	0.2087	0.1921	0.20	-3.55%
YoY %	-30.56%	68.39%	-31.54%	-3.69%	8.64%	-3.95%	-	-
Horiz. %	80.45%	115.85%	68.80%	100.50%	104.35%	96.05%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	0.86	0.78	0.66	0.72	0.99	0.95	1.35	-
P/RPS	0.93	0.86	0.62	0.94	0.92	1.20	1.57	-8.35%
YoY %	8.14%	38.71%	-34.04%	2.17%	-23.33%	-23.57%	-	-
Horiz. %	59.24%	54.78%	39.49%	59.87%	58.60%	76.43%	100.00%	-
P/EPS	-2.27	24.81	7.98	94.17	6.41	89.95	11.94	-
YoY %	-109.15%	210.90%	-91.53%	1,369.11%	-92.87%	653.35%	-	-
Horiz. %	-19.01%	207.79%	66.83%	788.69%	53.69%	753.35%	100.00%	-
EY	-44.14	4.03	12.53	1.06	15.60	1.11	8.37	-
YoY %	-1,195.29%	-67.84%	1,082.08%	-93.21%	1,305.41%	-86.74%	-	-
Horiz. %	-527.36%	48.15%	149.70%	12.66%	186.38%	13.26%	100.00%	-
DY	2.33	5.13	6.06	5.56	6.06	3.16	5.19	-12.48%
YoY %	-54.58%	-15.35%	8.99%	-8.25%	91.77%	-39.11%	-	-
Horiz. %	44.89%	98.84%	116.76%	107.13%	116.76%	60.89%	100.00%	-
P/NAPS	0.87	0.56	0.66	0.62	0.82	0.86	1.18	-4.95%
YoY %	55.36%	-15.15%	6.45%	-24.39%	-4.65%	-27.12%	-	-
Horiz. %	73.73%	47.46%	55.93%	52.54%	69.49%	72.88%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	27/05/11	26/05/10	27/05/09	27/05/08	25/05/07	26/05/06	25/05/05	-
Price	0.69	0.72	0.70	0.73	0.98	0.94	1.06	-
P/RPS	0.74	0.79	0.66	0.95	0.91	1.19	1.23	-8.11%
YoY %	-6.33%	19.70%	-30.53%	4.40%	-23.53%	-3.25%	-	-
Horiz. %	60.16%	64.23%	53.66%	77.24%	73.98%	96.75%	100.00%	-
P/EPS	-1.82	22.90	8.46	95.48	6.35	89.00	9.38	-
YoY %	-107.95%	170.69%	-91.14%	1,403.62%	-92.87%	848.83%	-	-
Horiz. %	-19.40%	244.14%	90.19%	1,017.91%	67.70%	948.83%	100.00%	-
EY	-55.01	4.37	11.82	1.05	15.76	1.12	10.66	-
YoY %	-1,358.81%	-63.03%	1,025.71%	-93.34%	1,307.14%	-89.49%	-	-
Horiz. %	-516.04%	40.99%	110.88%	9.85%	147.84%	10.51%	100.00%	-
DY	2.90	5.56	5.71	5.48	6.12	3.19	6.60	-12.80%
YoY %	-47.84%	-2.63%	4.20%	-10.46%	91.85%	-51.67%	-	-
Horiz. %	43.94%	84.24%	86.52%	83.03%	92.73%	48.33%	100.00%	-
P/NAPS	0.70	0.51	0.70	0.62	0.81	0.85	0.93	-4.62%
YoY %	37.25%	-27.14%	12.90%	-23.46%	-4.71%	-8.60%	-	-
Horiz. %	75.27%	54.84%	75.27%	66.67%	87.10%	91.40%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos