[WMG] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -24.73%
YoY- 10.21%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 44,542 30,624 25,198 23,374 18,994 15,464 20,767 66.54%
PBT -16,528 -19,728 -19,882 -19,056 -17,336 -18,428 -21,202 -15.33%
Tax 102 112 -2,731 -2,434 106 132 -559 -
NP -16,426 -19,616 -22,613 -21,490 -17,230 -18,296 -21,761 -17.13%
-
NP to SH -16,426 -19,616 -22,613 -21,490 -17,230 -18,296 -21,761 -17.13%
-
Tax Rate - - - - - - - -
Total Cost 60,968 50,240 47,811 44,865 36,224 33,760 42,528 27.22%
-
Net Worth 381,928 196,036 398,903 415,878 424,365 602,002 247,176 33.76%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 381,928 196,036 398,903 415,878 424,365 602,002 247,176 33.76%
NOSH 426,167 426,167 426,167 426,167 426,167 426,167 426,167 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -36.88% -64.05% -89.74% -91.94% -90.71% -118.31% -104.79% -
ROE -4.30% -10.01% -5.67% -5.17% -4.06% -3.04% -8.80% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 5.25 7.19 2.97 2.75 2.24 1.31 4.87 5.15%
EPS -3.20 -3.56 -3.96 -3.84 -3.34 -6.48 -5.38 -29.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.46 0.47 0.49 0.50 0.51 0.58 -15.60%
Adjusted Per Share Value based on latest NOSH - 426,167
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 5.14 3.53 2.91 2.70 2.19 1.78 2.39 66.84%
EPS -1.89 -2.26 -2.61 -2.48 -1.99 -2.11 -2.51 -17.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4404 0.2261 0.46 0.4796 0.4894 0.6942 0.285 33.76%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.10 0.125 0.12 0.165 0.18 0.22 0.22 -
P/RPS 1.91 1.74 4.04 5.99 8.04 16.79 4.51 -43.69%
P/EPS -5.17 -2.72 -4.50 -6.52 -8.87 -14.19 -4.31 12.93%
EY -19.35 -36.82 -22.20 -15.35 -11.28 -7.05 -23.21 -11.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.27 0.26 0.34 0.36 0.43 0.38 -30.60%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 24/05/19 26/02/19 23/11/18 28/08/18 24/05/18 27/02/18 -
Price 0.105 0.10 0.125 0.14 0.17 0.165 0.25 -
P/RPS 2.00 1.39 4.21 5.08 7.60 12.59 5.13 -46.72%
P/EPS -5.43 -2.17 -4.69 -5.53 -8.37 -10.65 -4.90 7.10%
EY -18.43 -46.03 -21.31 -18.09 -11.94 -9.39 -20.42 -6.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.27 0.29 0.34 0.32 0.43 -34.18%

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