[WMG] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
21-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 96.36%
YoY- 96.36%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 213,498 97,876 123,729 125,528 96,552 91,288 77,057 97.38%
PBT 63,116 -400 33 2,622 -4,118 -8,424 -1,218 -
Tax -18,122 -940 -2,008 -2,822 -1,370 -272 -2,026 331.47%
NP 44,994 -1,340 -1,975 -200 -5,488 -8,696 -3,244 -
-
NP to SH 44,994 -1,340 -1,975 -200 -5,488 -8,696 -3,244 -
-
Tax Rate 28.71% - 6,084.85% 107.63% - - - -
Total Cost 168,504 99,216 125,704 125,728 102,040 99,984 80,301 63.97%
-
Net Worth 372,874 329,516 329,516 329,516 329,516 168,942 329,516 8.59%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 372,874 329,516 329,516 329,516 329,516 168,942 329,516 8.59%
NOSH 867,149 867,149 867,149 867,149 867,149 867,149 444,585 56.17%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 21.07% -1.37% -1.60% -0.16% -5.68% -9.53% -4.21% -
ROE 12.07% -0.41% -0.60% -0.06% -1.67% -5.15% -0.98% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 24.62 11.29 14.27 14.48 11.13 20.53 8.89 97.33%
EPS 3.94 -1.40 -1.48 -1.27 -1.88 -2.24 -1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.38 0.38 0.38 0.38 0.38 0.38 8.59%
Adjusted Per Share Value based on latest NOSH - 867,149
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 24.62 11.29 14.27 14.48 11.13 10.53 8.89 97.33%
EPS 5.19 -0.15 -0.23 -0.02 -0.63 -1.00 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.38 0.38 0.38 0.38 0.1948 0.38 8.59%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.405 0.205 0.10 0.095 0.085 0.095 0.095 -
P/RPS 1.64 1.82 0.70 0.66 0.76 0.46 1.07 32.96%
P/EPS 7.81 -132.66 -43.91 -411.90 -13.43 -4.86 -25.39 -
EY 12.81 -0.75 -2.28 -0.24 -7.45 -20.59 -3.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.54 0.26 0.25 0.22 0.25 0.25 141.99%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 27/08/24 28/05/24 29/02/24 21/11/23 25/08/23 23/05/23 24/02/23 -
Price 0.42 0.43 0.155 0.09 0.085 0.09 0.105 -
P/RPS 1.71 3.81 1.09 0.62 0.76 0.44 1.18 28.08%
P/EPS 8.09 -278.26 -68.05 -390.22 -13.43 -4.60 -28.07 -
EY 12.35 -0.36 -1.47 -0.26 -7.45 -21.73 -3.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.13 0.41 0.24 0.22 0.24 0.28 130.69%

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