[WMG] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -93.11%
YoY- -11.06%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 30,264 24,633 20,767 11,442 926 9,476 13,280 73.43%
PBT -29,870 -25,809 -23,117 -22,454 -11,718 -16,236 -19,986 30.81%
Tax -506 -526 -559 -175 0 0 0 -
NP -30,376 -26,335 -23,676 -22,629 -11,718 -16,236 -19,986 32.29%
-
NP to SH -30,376 -26,335 -23,676 -22,629 -11,718 -16,236 -19,986 32.29%
-
Tax Rate - - - - - - - -
Total Cost 60,640 50,968 44,443 34,071 12,644 25,712 33,266 49.38%
-
Net Worth 424,365 602,002 247,176 227,936 1,049,812 46,191 47,591 331.73%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 424,365 602,002 247,176 227,936 1,049,812 46,191 47,591 331.73%
NOSH 426,167 426,167 426,167 426,167 426,167 152,983 152,983 98.35%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -100.37% -106.91% -114.01% -197.77% -1,265.44% -171.34% -150.50% -
ROE -7.16% -4.37% -9.58% -9.93% -1.12% -35.15% -41.99% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 3.57 2.09 4.87 3.01 0.66 6.77 9.49 -47.98%
EPS -3.58 -2.23 -5.56 -5.96 -8.37 -11.60 -14.28 -60.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.51 0.58 0.60 7.50 0.33 0.34 29.40%
Adjusted Per Share Value based on latest NOSH - 426,167
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 1.63 1.33 1.12 0.62 0.05 0.51 0.71 74.29%
EPS -1.63 -1.42 -1.27 -1.22 -0.63 -0.87 -1.08 31.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2283 0.3238 0.133 0.1226 0.5647 0.0248 0.0256 331.76%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.18 0.22 0.22 0.345 0.60 0.37 0.36 -
P/RPS 5.05 10.54 4.51 11.45 90.70 5.47 3.79 21.15%
P/EPS -5.03 -9.86 -3.96 -5.79 -7.17 -3.19 -2.52 58.73%
EY -19.88 -10.14 -25.25 -17.27 -13.95 -31.35 -39.66 -36.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.43 0.38 0.58 0.08 1.12 1.06 -51.41%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 24/05/18 27/02/18 29/11/17 06/09/17 26/05/17 24/02/17 -
Price 0.17 0.165 0.25 0.25 0.395 0.535 0.345 -
P/RPS 4.77 7.91 5.13 8.30 59.71 7.90 3.64 19.80%
P/EPS -4.75 -7.40 -4.50 -4.20 -4.72 -4.61 -2.42 56.95%
EY -21.05 -13.52 -22.22 -23.83 -21.19 -21.68 -41.39 -36.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.43 0.42 0.05 1.62 1.01 -51.70%

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