[WMG] QoQ Quarter Result on 30-Sep-2019 [#3]

Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -19.43%
YoY- 47.33%
Quarter Report
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 7,502 9,652 19,568 16,241 14,615 7,656 7,667 -1.44%
PBT -1,962 -4,653 -1,632 -3,823 -3,332 -4,932 -5,590 -50.27%
Tax 36 -142 -2,770 -129 23 28 -905 -
NP -1,926 -4,795 -4,402 -3,952 -3,309 -4,904 -6,495 -55.56%
-
NP to SH -1,926 -4,795 -4,402 -3,952 -3,309 -4,904 -6,495 -55.56%
-
Tax Rate - - - - - - - -
Total Cost 9,428 14,447 23,970 20,193 17,924 12,560 14,162 -23.77%
-
Net Worth 356,467 356,467 364,954 373,441 381,928 196,036 398,903 -7.23%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 356,467 356,467 364,954 373,441 381,928 196,036 398,903 -7.23%
NOSH 426,167 426,167 426,167 426,167 426,167 426,167 426,167 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -25.67% -49.68% -22.50% -24.33% -22.64% -64.05% -84.71% -
ROE -0.54% -1.35% -1.21% -1.06% -0.87% -2.50% -1.63% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 0.88 1.14 2.31 1.91 1.72 1.80 0.90 -1.48%
EPS -0.55 -0.88 -0.84 -0.79 -0.71 -0.89 -1.09 -36.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 0.43 0.44 0.45 0.46 0.47 -7.23%
Adjusted Per Share Value based on latest NOSH - 426,167
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 0.87 1.11 2.26 1.87 1.69 0.88 0.88 -0.75%
EPS -0.22 -0.55 -0.51 -0.46 -0.38 -0.57 -0.75 -55.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4111 0.4111 0.4209 0.4307 0.4404 0.2261 0.46 -7.22%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.08 0.05 0.12 0.08 0.10 0.125 0.12 -
P/RPS 9.05 4.40 5.20 4.18 5.81 6.96 13.28 -22.57%
P/EPS -35.25 -8.85 -23.14 -17.18 -25.65 -10.86 -15.68 71.69%
EY -2.84 -11.30 -4.32 -5.82 -3.90 -9.21 -6.38 -41.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.12 0.28 0.18 0.22 0.27 0.26 -18.88%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 26/06/20 26/02/20 22/11/19 28/08/19 24/05/19 26/02/19 -
Price 0.185 0.08 0.09 0.08 0.105 0.10 0.125 -
P/RPS 20.93 7.03 3.90 4.18 6.10 5.57 13.84 31.78%
P/EPS -81.52 -14.16 -17.35 -17.18 -26.93 -8.69 -16.33 192.37%
EY -1.23 -7.06 -5.76 -5.82 -3.71 -11.51 -6.12 -65.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.19 0.21 0.18 0.23 0.22 0.27 38.52%

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