[WMG] QoQ Quarter Result on 30-Sep-2023 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
21-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 555.09%
YoY- 227.53%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 82,280 24,469 29,583 45,870 25,453 22,822 33,831 80.94%
PBT 31,658 -100 -1,934 4,026 47 -2,106 907 970.34%
Tax -8,826 -235 109 -1,432 -617 -68 -27 4662.10%
NP 22,832 -335 -1,825 2,594 -570 -2,174 880 778.15%
-
NP to SH 22,832 -335 -1,825 2,594 -570 -2,174 880 778.15%
-
Tax Rate 27.88% - - 35.57% 1,312.77% - 2.98% -
Total Cost 59,448 24,804 31,408 43,276 26,023 24,996 32,951 48.25%
-
Net Worth 372,874 329,516 329,516 329,516 329,516 168,942 329,516 8.59%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 372,874 329,516 329,516 329,516 329,516 168,942 329,516 8.59%
NOSH 867,149 867,149 867,149 867,149 867,149 867,149 444,585 56.17%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 27.75% -1.37% -6.17% 5.66% -2.24% -9.53% 2.60% -
ROE 6.12% -0.10% -0.55% 0.79% -0.17% -1.29% 0.27% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 9.49 2.82 3.41 5.29 2.94 5.13 3.90 81.01%
EPS 2.32 -0.35 -0.53 -0.02 -0.38 -0.56 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.38 0.38 0.38 0.38 0.38 0.38 8.59%
Adjusted Per Share Value based on latest NOSH - 867,149
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 9.49 2.82 3.41 5.29 2.94 2.63 3.90 81.01%
EPS 2.63 -0.04 -0.21 0.30 -0.07 -0.25 0.10 786.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.38 0.38 0.38 0.38 0.1948 0.38 8.59%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.405 0.205 0.10 0.095 0.085 0.095 0.095 -
P/RPS 4.27 7.26 2.93 1.80 2.90 1.85 2.44 45.26%
P/EPS 15.38 -530.64 -47.52 31.76 -129.31 -19.43 93.61 -70.03%
EY 6.50 -0.19 -2.10 3.15 -0.77 -5.15 1.07 233.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.54 0.26 0.25 0.22 0.25 0.25 141.99%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 27/08/24 28/05/24 29/02/24 21/11/23 25/08/23 23/05/23 24/02/23 -
Price 0.42 0.43 0.155 0.09 0.085 0.09 0.105 -
P/RPS 4.43 15.24 4.54 1.70 2.90 1.75 2.69 39.49%
P/EPS 15.95 -1,113.06 -73.65 30.09 -129.31 -18.41 103.47 -71.28%
EY 6.27 -0.09 -1.36 3.32 -0.77 -5.43 0.97 247.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.13 0.41 0.24 0.22 0.24 0.28 130.69%

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