[WMG] YoY Annual (Unaudited) Result on 31-Dec-2017 [#4]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/20 31/12/19 31/12/18 31/12/17 31/03/17 31/12/16 31/03/16 CAGR
Revenue 56,534 58,080 25,198 20,767 9,476 0 33,546 11.59%
PBT -7,497 -13,719 -19,882 -21,202 -16,236 0 -16,186 -14.94%
Tax 1,008 -2,848 -2,731 -559 0 0 0 -
NP -6,489 -16,567 -22,613 -21,761 -16,236 0 -16,186 -17.48%
-
NP to SH -6,489 -16,567 -22,613 -21,761 -16,236 0 -16,186 -17.48%
-
Tax Rate - - - - - - - -
Total Cost 63,023 74,647 47,811 42,528 25,712 0 49,732 5.10%
-
Net Worth 349,622 364,954 398,903 247,176 46,191 0 62,968 43.39%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/03/17 31/12/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/03/17 31/12/16 31/03/16 CAGR
Net Worth 349,622 364,954 398,903 247,176 46,191 0 62,968 43.39%
NOSH 444,585 426,167 426,167 426,167 152,983 139,930 139,930 27.51%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/03/17 31/12/16 31/03/16 CAGR
NP Margin -11.48% -28.52% -89.74% -104.79% -171.34% 0.00% -48.25% -
ROE -1.86% -4.54% -5.67% -8.80% -35.15% 0.00% -25.70% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/03/17 31/12/16 31/03/16 CAGR
RPS 6.63 6.84 2.97 4.87 6.77 0.00 23.97 -23.67%
EPS -2.04 -3.23 -3.96 -5.38 -11.60 0.00 -11.56 -30.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.43 0.47 0.58 0.33 0.00 0.45 -1.93%
Adjusted Per Share Value based on latest NOSH - 426,167
31/12/20 31/12/19 31/12/18 31/12/17 31/03/17 31/12/16 31/03/16 CAGR
RPS 6.52 6.70 2.91 2.39 1.09 0.00 3.87 11.59%
EPS -0.75 -1.91 -2.61 -2.51 -1.87 0.00 -1.87 -17.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4032 0.4209 0.46 0.285 0.0533 0.00 0.0726 43.40%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/03/17 31/12/16 31/03/16 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 31/03/17 30/12/16 31/03/16 -
Price 0.135 0.12 0.12 0.22 0.37 0.36 0.365 -
P/RPS 2.04 1.75 4.04 4.51 5.47 0.00 1.52 6.38%
P/EPS -17.74 -6.15 -4.50 -4.31 -3.19 0.00 -3.16 43.72%
EY -5.64 -16.27 -22.20 -23.21 -31.35 0.00 -31.69 -30.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.26 0.38 1.12 0.00 0.81 -17.20%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/03/17 31/12/16 31/03/16 CAGR
Date 29/03/21 26/02/20 26/02/19 27/02/18 26/05/17 - 25/05/16 -
Price 0.13 0.09 0.125 0.25 0.535 0.00 0.36 -
P/RPS 1.96 1.32 4.21 5.13 7.90 0.00 1.50 5.78%
P/EPS -17.08 -4.61 -4.69 -4.90 -4.61 0.00 -3.11 43.06%
EY -5.85 -21.69 -21.31 -20.42 -21.68 0.00 -32.13 -30.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.21 0.27 0.43 1.62 0.00 0.80 -17.52%

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