[WMG] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 44.07%
YoY- 24.92%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 96,552 91,288 77,057 57,634 40,374 36,212 60,917 36.05%
PBT -4,118 -8,424 -1,218 -2,833 -8,580 -10,476 -9,220 -41.65%
Tax -1,370 -272 -2,026 -2,665 -1,252 -564 994 -
NP -5,488 -8,696 -3,244 -5,498 -9,832 -11,040 -8,226 -23.70%
-
NP to SH -5,488 -8,696 -3,244 -5,498 -9,832 -11,040 -8,226 -23.70%
-
Tax Rate - - - - - - - -
Total Cost 102,040 99,984 80,301 63,133 50,206 47,252 69,143 29.71%
-
Net Worth 329,516 168,942 329,516 329,516 329,516 329,516 338,188 -1.72%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 329,516 168,942 329,516 329,516 329,516 329,516 338,188 -1.72%
NOSH 867,149 867,149 444,585 444,585 444,585 444,585 444,585 56.29%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -5.68% -9.53% -4.21% -9.54% -24.35% -30.49% -13.50% -
ROE -1.67% -5.15% -0.98% -1.67% -2.98% -3.35% -2.43% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 11.13 20.53 8.89 6.65 4.66 4.18 7.02 36.08%
EPS -1.88 -2.24 -1.63 -1.88 -2.38 -2.52 -2.20 -9.97%
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 0.38 0.39 -1.72%
Adjusted Per Share Value based on latest NOSH - 444,585
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 5.19 4.91 4.15 3.10 2.17 1.95 3.28 35.90%
EPS -0.30 -0.47 -0.17 -0.30 -0.53 -0.59 -0.44 -22.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1773 0.0909 0.1773 0.1773 0.1773 0.1773 0.1819 -1.69%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.085 0.095 0.095 0.095 0.105 0.105 0.095 -
P/RPS 0.76 0.46 1.07 1.43 2.26 2.51 1.35 -31.89%
P/EPS -13.43 -4.86 -25.39 -14.98 -9.26 -8.25 -10.01 21.71%
EY -7.45 -20.59 -3.94 -6.67 -10.80 -12.13 -9.99 -17.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.25 0.25 0.25 0.28 0.28 0.24 -5.65%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 23/05/23 24/02/23 25/11/22 26/08/22 27/05/22 24/02/22 -
Price 0.085 0.09 0.105 0.105 0.09 0.105 0.095 -
P/RPS 0.76 0.44 1.18 1.58 1.93 2.51 1.35 -31.89%
P/EPS -13.43 -4.60 -28.07 -16.56 -7.94 -8.25 -10.01 21.71%
EY -7.45 -21.73 -3.56 -6.04 -12.60 -12.13 -9.99 -17.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.28 0.28 0.24 0.28 0.24 -5.65%

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