[WMG] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 13.25%
YoY- -7.21%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 58,080 51,349 44,542 30,624 25,198 23,374 18,994 110.24%
PBT -13,719 -16,116 -16,528 -19,728 -19,882 -19,056 -17,336 -14.40%
Tax -2,848 -104 102 112 -2,731 -2,434 106 -
NP -16,567 -16,220 -16,426 -19,616 -22,613 -21,490 -17,230 -2.57%
-
NP to SH -16,567 -16,220 -16,426 -19,616 -22,613 -21,490 -17,230 -2.57%
-
Tax Rate - - - - - - - -
Total Cost 74,647 67,569 60,968 50,240 47,811 44,865 36,224 61.72%
-
Net Worth 364,954 373,441 381,928 196,036 398,903 415,878 424,365 -9.54%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 364,954 373,441 381,928 196,036 398,903 415,878 424,365 -9.54%
NOSH 426,167 426,167 426,167 426,167 426,167 426,167 426,167 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -28.52% -31.59% -36.88% -64.05% -89.74% -91.94% -90.71% -
ROE -4.54% -4.34% -4.30% -10.01% -5.67% -5.17% -4.06% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 6.84 6.05 5.25 7.19 2.97 2.75 2.24 110.04%
EPS -3.23 -3.19 -3.20 -3.56 -3.96 -3.84 -3.34 -2.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.44 0.45 0.46 0.47 0.49 0.50 -9.54%
Adjusted Per Share Value based on latest NOSH - 426,167
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 3.12 2.76 2.40 1.65 1.36 1.26 1.02 110.28%
EPS -0.89 -0.87 -0.88 -1.06 -1.22 -1.16 -0.93 -2.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1963 0.2009 0.2054 0.1055 0.2146 0.2237 0.2283 -9.55%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.12 0.08 0.10 0.125 0.12 0.165 0.18 -
P/RPS 1.75 1.32 1.91 1.74 4.04 5.99 8.04 -63.71%
P/EPS -6.15 -4.19 -5.17 -2.72 -4.50 -6.52 -8.87 -21.61%
EY -16.27 -23.89 -19.35 -36.82 -22.20 -15.35 -11.28 27.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.18 0.22 0.27 0.26 0.34 0.36 -15.38%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 22/11/19 28/08/19 24/05/19 26/02/19 23/11/18 28/08/18 -
Price 0.09 0.08 0.105 0.10 0.125 0.14 0.17 -
P/RPS 1.32 1.32 2.00 1.39 4.21 5.08 7.60 -68.77%
P/EPS -4.61 -4.19 -5.43 -2.17 -4.69 -5.53 -8.37 -32.73%
EY -21.69 -23.89 -18.43 -46.03 -21.31 -18.09 -11.94 48.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.18 0.23 0.22 0.27 0.29 0.34 -27.41%

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