[WMG] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
18-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -18.77%
YoY- -43.07%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 926 9,476 13,280 28,017 34,892 33,545 39,338 -91.80%
PBT -11,718 -16,236 -19,986 -20,376 -17,156 -16,185 -14,067 -11.47%
Tax 0 0 0 0 0 0 0 -
NP -11,718 -16,236 -19,986 -20,376 -17,156 -16,185 -14,067 -11.47%
-
NP to SH -11,718 -16,236 -19,986 -20,376 -17,156 -16,185 -14,067 -11.47%
-
Tax Rate - - - - - - - -
Total Cost 12,644 25,712 33,266 48,393 52,048 49,730 53,405 -61.76%
-
Net Worth 1,049,812 46,191 47,591 50,391 57,349 62,944 68,665 517.02%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,049,812 46,191 47,591 50,391 57,349 62,944 68,665 517.02%
NOSH 426,167 152,983 152,983 152,983 139,876 139,876 140,133 110.04%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -1,265.44% -171.34% -150.50% -72.73% -49.17% -48.25% -35.76% -
ROE -1.12% -35.15% -41.99% -40.44% -29.91% -25.71% -20.49% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 0.66 6.77 9.49 20.02 24.94 23.98 28.07 -91.81%
EPS -8.37 -11.60 -14.28 -14.56 -12.27 -11.57 -10.04 -11.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.50 0.33 0.34 0.36 0.41 0.45 0.49 517.49%
Adjusted Per Share Value based on latest NOSH - 152,983
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 0.05 0.51 0.71 1.51 1.88 1.80 2.12 -91.79%
EPS -0.63 -0.87 -1.08 -1.10 -0.92 -0.87 -0.76 -11.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5647 0.0248 0.0256 0.0271 0.0308 0.0339 0.0369 517.42%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.60 0.37 0.36 0.34 0.31 0.365 0.41 -
P/RPS 90.70 5.47 3.79 1.70 1.24 1.52 1.46 1472.51%
P/EPS -7.17 -3.19 -2.52 -2.34 -2.53 -3.15 -4.08 45.67%
EY -13.95 -31.35 -39.66 -42.81 -39.56 -31.70 -24.48 -31.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 1.12 1.06 0.94 0.76 0.81 0.84 -79.17%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 06/09/17 26/05/17 24/02/17 18/11/16 29/08/16 25/05/16 25/02/16 -
Price 0.395 0.535 0.345 0.385 0.315 0.36 0.375 -
P/RPS 59.71 7.90 3.64 1.92 1.26 1.50 1.34 1159.79%
P/EPS -4.72 -4.61 -2.42 -2.64 -2.57 -3.11 -3.74 16.79%
EY -21.19 -21.68 -41.39 -37.81 -38.94 -32.14 -26.77 -14.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 1.62 1.01 1.07 0.77 0.80 0.77 -83.87%

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