[WMG] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -2.14%
YoY- 26.74%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 45,052 34,308 38,608 58,080 51,349 44,542 30,624 29.25%
PBT -9,653 -13,230 -18,612 -13,719 -16,116 -16,528 -19,728 -37.82%
Tax -150 -212 -568 -2,848 -104 102 112 -
NP -9,804 -13,442 -19,180 -16,567 -16,220 -16,426 -19,616 -36.94%
-
NP to SH -9,804 -13,442 -19,180 -16,567 -16,220 -16,426 -19,616 -36.94%
-
Tax Rate - - - - - - - -
Total Cost 54,856 47,750 57,788 74,647 67,569 60,968 50,240 6.01%
-
Net Worth 356,467 356,467 356,467 364,954 373,441 381,928 196,036 48.81%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 356,467 356,467 356,467 364,954 373,441 381,928 196,036 48.81%
NOSH 426,167 426,167 426,167 426,167 426,167 426,167 426,167 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -21.76% -39.18% -49.68% -28.52% -31.59% -36.88% -64.05% -
ROE -2.75% -3.77% -5.38% -4.54% -4.34% -4.30% -10.01% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 5.31 4.04 4.55 6.84 6.05 5.25 7.19 -18.25%
EPS -2.44 -2.86 -3.52 -3.23 -3.19 -3.20 -3.56 -22.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 0.42 0.43 0.44 0.45 0.46 -5.86%
Adjusted Per Share Value based on latest NOSH - 426,167
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 2.42 1.85 2.08 3.12 2.76 2.40 1.65 28.99%
EPS -0.53 -0.72 -1.03 -0.89 -0.87 -0.88 -1.06 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1918 0.1918 0.1918 0.1963 0.2009 0.2054 0.1055 48.79%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.11 0.08 0.05 0.12 0.08 0.10 0.125 -
P/RPS 2.07 1.98 1.10 1.75 1.32 1.91 1.74 12.23%
P/EPS -9.52 -5.05 -2.21 -6.15 -4.19 -5.17 -2.72 129.99%
EY -10.50 -19.80 -45.20 -16.27 -23.89 -19.35 -36.82 -56.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.19 0.12 0.28 0.18 0.22 0.27 -2.47%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 26/06/20 26/02/20 22/11/19 28/08/19 24/05/19 -
Price 0.125 0.185 0.08 0.09 0.08 0.105 0.10 -
P/RPS 2.35 4.58 1.76 1.32 1.32 2.00 1.39 41.78%
P/EPS -10.82 -11.68 -3.54 -4.61 -4.19 -5.43 -2.17 191.00%
EY -9.24 -8.56 -28.25 -21.69 -23.89 -18.43 -46.03 -65.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.44 0.19 0.21 0.18 0.23 0.22 22.90%

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