[WMG] QoQ TTM 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- 47.89%
YoY- 79.45%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 60,918 65,839 70,489 61,171 56,534 53,357 52,963 9.75%
PBT -9,220 -5,405 -4,451 -4,564 -7,497 -8,872 -12,070 -16.39%
Tax 994 775 650 1,182 1,007 -2,883 -3,005 -
NP -8,226 -4,630 -3,801 -3,382 -6,490 -11,755 -15,075 -33.15%
-
NP to SH -8,226 -4,630 -3,801 -3,382 -6,490 -11,755 -15,075 -33.15%
-
Tax Rate - - - - - - - -
Total Cost 69,144 70,469 74,290 64,553 63,024 65,112 68,038 1.07%
-
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 -13.50% -7.03% -5.39% -5.53% -11.48% -22.03% -28.46% -
ROE -2.43% -1.37% -1.10% -0.98% -1.86% -3.30% -4.23% -
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 7.03 7.59 8.13 7.05 6.63 6.29 6.24 8.24%
EPS -0.95 -0.53 -0.44 -0.39 -0.76 -1.39 -1.78 -34.12%
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 7.03 7.59 8.13 7.05 6.52 6.15 6.11 9.77%
EPS -0.95 -0.53 -0.44 -0.39 -0.75 -1.36 -1.74 -33.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.40 0.40 0.4032 0.4111 0.4111 -3.44%
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 1.35 1.65 1.48 2.06 2.04 1.75 1.28 3.60%
P/EPS -10.01 -23.41 -27.38 -37.18 -17.74 -7.94 -4.50 70.15%
EY -9.99 -4.27 -3.65 -2.69 -5.64 -12.59 -22.20 -41.19%
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 1.35 1.32 1.35 1.77 1.96 1.99 2.96 -40.66%
P/EPS -10.01 -18.73 -25.10 -32.05 -17.08 -9.03 -10.42 -2.63%
EY -9.99 -5.34 -3.98 -3.12 -5.85 -11.08 -9.60 2.68%
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