[WMG] YoY TTM Result on 31-Mar-2013 [#4]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -42.7%
YoY- 63.03%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 33,545 53,254 83,195 96,099 105,948 130,944 130,258 -20.22%
PBT -16,185 -12,888 3,710 -13,422 -58,545 -46,653 9,908 -
Tax 0 0 -20 -20 -91 -113 426 -
NP -16,185 -12,888 3,690 -13,442 -58,636 -46,766 10,334 -
-
NP to SH -16,185 -12,888 3,690 -13,442 -36,361 -53,508 4,511 -
-
Tax Rate - - 0.54% - - - -4.30% -
Total Cost 49,730 66,142 79,505 109,541 164,584 177,710 119,924 -13.63%
-
Net Worth 62,944 78,421 91,291 88,187 100,634 139,550 200,905 -17.57%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - 2,819 5,740 -
Div Payout % - - - - - 0.00% 127.25% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 62,944 78,421 91,291 88,187 100,634 139,550 200,905 -17.57%
NOSH 139,876 140,038 140,447 139,980 139,770 140,960 143,504 -0.42%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -48.25% -24.20% 4.44% -13.99% -55.34% -35.71% 7.93% -
ROE -25.71% -16.43% 4.04% -15.24% -36.13% -38.34% 2.25% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 23.98 38.03 59.24 68.65 75.80 92.89 90.77 -19.88%
EPS -11.57 -9.20 2.63 -9.60 -26.01 -37.96 3.14 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 4.00 -
NAPS 0.45 0.56 0.65 0.63 0.72 0.99 1.40 -17.22%
Adjusted Per Share Value based on latest NOSH - 139,980
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.80 2.86 4.48 5.17 5.70 7.04 7.01 -20.25%
EPS -0.87 -0.69 0.20 -0.72 -1.96 -2.88 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.15 0.31 -
NAPS 0.0339 0.0422 0.0491 0.0474 0.0541 0.0751 0.1081 -17.55%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.365 0.325 0.345 0.23 0.43 0.86 0.78 -
P/RPS 1.52 0.85 0.58 0.34 0.57 0.93 0.86 9.94%
P/EPS -3.15 -3.53 13.13 -2.40 -1.65 -2.27 24.81 -
EY -31.70 -28.32 7.62 -41.75 -60.50 -44.14 4.03 -
DY 0.00 0.00 0.00 0.00 0.00 2.33 5.13 -
P/NAPS 0.81 0.58 0.53 0.37 0.60 0.87 0.56 6.33%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 25/05/15 29/05/14 28/05/13 24/05/12 27/05/11 26/05/10 -
Price 0.36 0.305 0.33 0.265 0.39 0.69 0.72 -
P/RPS 1.50 0.80 0.56 0.39 0.51 0.74 0.79 11.26%
P/EPS -3.11 -3.31 12.56 -2.76 -1.50 -1.82 22.90 -
EY -32.14 -30.17 7.96 -36.24 -66.70 -55.01 4.37 -
DY 0.00 0.00 0.00 0.00 0.00 2.90 5.56 -
P/NAPS 0.80 0.54 0.51 0.42 0.54 0.70 0.51 7.78%

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