[WMG] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -295.48%
YoY- 64.82%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 17,824 11,985 16,820 14,289 22,745 16,635 7,502 77.77%
PBT -4,072 -1,579 -1,849 -1,720 -257 -625 -1,962 62.49%
Tax 1,339 118 -496 33 1,120 -7 36 1006.94%
NP -2,733 -1,461 -2,345 -1,687 863 -632 -1,926 26.19%
-
NP to SH -2,733 -1,461 -2,345 -1,687 863 -632 -1,926 26.19%
-
Tax Rate - - - - - - - -
Total Cost 20,557 13,446 19,165 15,976 21,882 17,267 9,428 67.91%
-
Net Worth 338,188 338,188 346,859 346,859 349,622 356,467 356,467 -3.43%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 338,188 338,188 346,859 346,859 349,622 356,467 356,467 -3.43%
NOSH 444,585 444,585 444,585 444,585 444,585 426,167 426,167 2.85%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -15.33% -12.19% -13.94% -11.81% 3.79% -3.80% -25.67% -
ROE -0.81% -0.43% -0.68% -0.49% 0.25% -0.18% -0.54% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 2.06 1.38 1.94 1.65 2.67 1.96 0.88 76.02%
EPS -0.63 -0.48 -0.58 -0.50 -0.22 -0.40 -0.55 9.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.40 0.40 0.41 0.42 0.42 -4.80%
Adjusted Per Share Value based on latest NOSH - 444,585
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 0.96 0.64 0.90 0.77 1.22 0.89 0.40 78.97%
EPS -0.15 -0.08 -0.13 -0.09 0.05 -0.03 -0.10 30.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1819 0.1819 0.1866 0.1866 0.1881 0.1918 0.1918 -3.46%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.095 0.125 0.12 0.145 0.135 0.11 0.08 -
P/RPS 4.62 9.04 6.19 8.80 5.06 5.61 9.05 -36.04%
P/EPS -30.14 -74.19 -44.37 -74.53 133.39 -147.72 -35.25 -9.88%
EY -3.32 -1.35 -2.25 -1.34 0.75 -0.68 -2.84 10.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.32 0.30 0.36 0.33 0.26 0.19 16.80%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 19/11/21 20/08/21 28/05/21 29/03/21 25/11/20 26/08/20 -
Price 0.095 0.10 0.11 0.125 0.13 0.125 0.185 -
P/RPS 4.62 7.24 5.67 7.59 4.87 6.38 20.93 -63.37%
P/EPS -30.14 -59.35 -40.68 -64.25 128.45 -167.87 -81.52 -48.39%
EY -3.32 -1.68 -2.46 -1.56 0.78 -0.60 -1.23 93.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.28 0.31 0.32 0.30 0.44 -33.16%

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