[WMG] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
29-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 33.81%
YoY- 60.83%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 57,458 62,218 57,156 56,534 45,052 34,308 38,608 30.31%
PBT -6,864 -7,138 -6,880 -7,497 -9,653 -13,230 -18,612 -48.54%
Tax -460 -926 132 1,008 -150 -212 -568 -13.10%
NP -7,324 -8,064 -6,748 -6,489 -9,804 -13,442 -19,180 -47.33%
-
NP to SH -7,324 -8,064 -6,748 -6,489 -9,804 -13,442 -19,180 -47.33%
-
Tax Rate - - - - - - - -
Total Cost 64,782 70,282 63,904 63,023 54,856 47,750 57,788 7.90%
-
Net Worth 338,188 346,859 346,859 349,622 356,467 356,467 356,467 -3.44%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 338,188 346,859 346,859 349,622 356,467 356,467 356,467 -3.44%
NOSH 444,585 444,585 444,585 444,585 426,167 426,167 426,167 2.85%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -12.75% -12.96% -11.81% -11.48% -21.76% -39.18% -49.68% -
ROE -2.17% -2.32% -1.95% -1.86% -2.75% -3.77% -5.38% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 6.63 7.18 6.59 6.63 5.31 4.04 4.55 28.49%
EPS -2.09 -2.18 -2.00 -2.04 -2.44 -2.86 -3.52 -29.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.40 0.40 0.41 0.42 0.42 0.42 -4.81%
Adjusted Per Share Value based on latest NOSH - 444,585
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 6.63 7.18 6.59 6.52 5.20 3.96 4.45 30.41%
EPS -0.84 -0.93 -0.78 -0.75 -1.13 -1.55 -2.21 -47.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.40 0.40 0.4032 0.4111 0.4111 0.4111 -3.44%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.125 0.12 0.145 0.135 0.11 0.08 0.05 -
P/RPS 1.89 1.67 2.20 2.04 2.07 1.98 1.10 43.40%
P/EPS -14.80 -12.90 -18.63 -17.74 -9.52 -5.05 -2.21 254.87%
EY -6.76 -7.75 -5.37 -5.64 -10.50 -19.80 -45.20 -71.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.36 0.33 0.26 0.19 0.12 92.18%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 19/11/21 20/08/21 28/05/21 29/03/21 25/11/20 26/08/20 26/06/20 -
Price 0.10 0.11 0.125 0.13 0.125 0.185 0.08 -
P/RPS 1.51 1.53 1.90 1.96 2.35 4.58 1.76 -9.70%
P/EPS -11.84 -11.83 -16.06 -17.08 -10.82 -11.68 -3.54 123.48%
EY -8.45 -8.45 -6.23 -5.85 -9.24 -8.56 -28.25 -55.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.31 0.32 0.30 0.44 0.19 23.23%

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