[WMG] QoQ TTM Result on 30-Sep-2023

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
21-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023
Profit Trend
QoQ- 168.1%
YoY- 110.65%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 182,202 125,375 123,728 127,976 105,145 90,826 77,057 77.57%
PBT 33,650 2,039 33 2,874 1,013 -705 -1,218 -
Tax -10,384 -2,175 -2,008 -2,144 -2,085 -1,953 -2,026 197.56%
NP 23,266 -136 -1,975 730 -1,072 -2,658 -3,244 -
-
NP to SH 23,266 -136 -1,975 730 -1,072 -2,658 -3,244 -
-
Tax Rate 30.86% 106.67% 6,084.85% 74.60% 205.82% - - -
Total Cost 158,936 125,511 125,703 127,246 106,217 93,484 80,301 57.70%
-
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 12.77% -0.11% -1.60% 0.57% -1.02% -2.93% -4.21% -
ROE 6.24% -0.04% -0.60% 0.22% -0.33% -1.57% -0.98% -
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 21.01 14.46 14.27 14.76 12.13 20.43 8.89 77.51%
EPS 2.68 -0.02 -0.23 0.08 -0.12 -0.60 -0.37 -
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 9.80 6.74 6.66 6.88 5.66 4.89 4.15 77.42%
EPS 1.25 -0.01 -0.11 0.04 -0.06 -0.14 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2006 0.1773 0.1773 0.1773 0.1773 0.0909 0.1773 8.58%
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 1.93 1.42 0.70 0.64 0.70 0.47 1.07 48.23%
P/EPS 15.09 -1,307.10 -43.91 112.85 -68.76 -15.89 -25.39 -
EY 6.62 -0.08 -2.28 0.89 -1.45 -6.29 -3.94 -
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 2.00 2.97 1.09 0.61 0.70 0.44 1.18 42.20%
P/EPS 15.65 -2,741.72 -68.05 106.91 -68.76 -15.05 -28.07 -
EY 6.39 -0.04 -1.47 0.94 -1.45 -6.64 -3.56 -
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