[WMG] QoQ Annualized Quarter Result on 30-Sep-2024

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024
Profit Trend
QoQ- -18.8%
YoY- 18367.0%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 205,981 213,498 97,876 123,729 125,528 96,552 91,288 71.77%
PBT 52,017 63,116 -400 33 2,622 -4,118 -8,424 -
Tax -15,483 -18,122 -940 -2,008 -2,822 -1,370 -272 1368.90%
NP 36,534 44,994 -1,340 -1,975 -200 -5,488 -8,696 -
-
NP to SH 36,534 44,994 -1,340 -1,975 -200 -5,488 -8,696 -
-
Tax Rate 29.77% 28.71% - 6,084.85% 107.63% - - -
Total Cost 169,447 168,504 99,216 125,704 125,728 102,040 99,984 42.00%
-
Net Worth 286,541 372,874 329,516 329,516 329,516 329,516 168,942 42.08%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 286,541 372,874 329,516 329,516 329,516 329,516 168,942 42.08%
NOSH 1,302,459 867,149 867,149 867,149 867,149 867,149 867,149 31.05%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 17.74% 21.07% -1.37% -1.60% -0.16% -5.68% -9.53% -
ROE 12.75% 12.07% -0.41% -0.60% -0.06% -1.67% -5.15% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 15.81 24.62 11.29 14.27 14.48 11.13 20.53 -15.94%
EPS 2.81 3.94 -1.40 -1.48 -1.27 -1.88 -2.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.43 0.38 0.38 0.38 0.38 0.38 -30.46%
Adjusted Per Share Value based on latest NOSH - 1,858,999
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 11.08 11.48 5.26 6.66 6.75 5.19 4.91 71.78%
EPS 1.97 2.42 -0.07 -0.11 -0.01 -0.30 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1541 0.2006 0.1773 0.1773 0.1773 0.1773 0.0909 42.03%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.53 0.405 0.205 0.10 0.095 0.085 0.095 -
P/RPS 3.35 1.64 1.82 0.70 0.66 0.76 0.46 274.35%
P/EPS 18.89 7.81 -132.66 -43.91 -411.90 -13.43 -4.86 -
EY 5.29 12.81 -0.75 -2.28 -0.24 -7.45 -20.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 0.94 0.54 0.26 0.25 0.22 0.25 351.08%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 27/08/24 28/05/24 29/02/24 21/11/23 25/08/23 23/05/23 -
Price 0.375 0.42 0.43 0.155 0.09 0.085 0.09 -
P/RPS 2.37 1.71 3.81 1.09 0.62 0.76 0.44 206.33%
P/EPS 13.37 8.09 -278.26 -68.05 -390.22 -13.43 -4.60 -
EY 7.48 12.35 -0.36 -1.47 -0.26 -7.45 -21.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.98 1.13 0.41 0.24 0.22 0.24 267.51%

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