[WMG] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 10.94%
YoY- -21.92%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 91,288 77,057 57,634 40,374 36,212 60,917 57,458 36.19%
PBT -8,424 -1,218 -2,833 -8,580 -10,476 -9,220 -6,864 14.64%
Tax -272 -2,026 -2,665 -1,252 -564 994 -460 -29.57%
NP -8,696 -3,244 -5,498 -9,832 -11,040 -8,226 -7,324 12.13%
-
NP to SH -8,696 -3,244 -5,498 -9,832 -11,040 -8,226 -7,324 12.13%
-
Tax Rate - - - - - - - -
Total Cost 99,984 80,301 63,133 50,206 47,252 69,143 64,782 33.58%
-
Net Worth 168,942 329,516 329,516 329,516 329,516 338,188 338,188 -37.06%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 168,942 329,516 329,516 329,516 329,516 338,188 338,188 -37.06%
NOSH 867,149 444,585 444,585 444,585 444,585 444,585 444,585 56.17%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -9.53% -4.21% -9.54% -24.35% -30.49% -13.50% -12.75% -
ROE -5.15% -0.98% -1.67% -2.98% -3.35% -2.43% -2.17% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 20.53 8.89 6.65 4.66 4.18 7.02 6.63 112.59%
EPS -2.24 -1.63 -1.88 -2.38 -2.52 -2.20 -2.09 4.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.38 0.38 0.38 0.38 0.39 0.39 -1.71%
Adjusted Per Share Value based on latest NOSH - 444,585
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 4.91 4.15 3.10 2.17 1.95 3.28 3.09 36.20%
EPS -0.47 -0.17 -0.30 -0.53 -0.59 -0.44 -0.39 13.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0909 0.1773 0.1773 0.1773 0.1773 0.1819 0.1819 -37.05%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.095 0.095 0.095 0.105 0.105 0.095 0.125 -
P/RPS 0.46 1.07 1.43 2.26 2.51 1.35 1.89 -61.05%
P/EPS -4.86 -25.39 -14.98 -9.26 -8.25 -10.01 -14.80 -52.43%
EY -20.59 -3.94 -6.67 -10.80 -12.13 -9.99 -6.76 110.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.25 0.28 0.28 0.24 0.32 -15.18%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 23/05/23 24/02/23 25/11/22 26/08/22 27/05/22 24/02/22 19/11/21 -
Price 0.09 0.105 0.105 0.09 0.105 0.095 0.10 -
P/RPS 0.44 1.18 1.58 1.93 2.51 1.35 1.51 -56.08%
P/EPS -4.60 -28.07 -16.56 -7.94 -8.25 -10.01 -11.84 -46.78%
EY -21.73 -3.56 -6.04 -12.60 -12.13 -9.99 -8.45 87.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.28 0.28 0.24 0.28 0.24 0.26 -5.20%

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