[WMG] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 5.83%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/09/15 CAGR
Revenue 62,218 34,308 44,542 18,994 0 34,200 30,010 13.51%
PBT -7,138 -13,230 -16,528 -17,336 0 -18,072 -14,352 -11.43%
Tax -926 -212 102 106 0 0 0 -
NP -8,064 -13,442 -16,426 -17,230 0 -18,072 -14,352 -9.53%
-
NP to SH -8,064 -13,442 -16,426 -17,230 0 -18,072 -14,352 -9.53%
-
Tax Rate - - - - - - - -
Total Cost 70,282 47,750 60,968 36,224 0 52,272 44,362 8.32%
-
Net Worth 346,859 356,467 381,928 424,365 1,049,812 57,349 71,340 31.63%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/09/15 CAGR
Net Worth 346,859 356,467 381,928 424,365 1,049,812 57,349 71,340 31.63%
NOSH 444,585 426,167 426,167 426,167 426,167 139,876 139,883 22.26%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/09/15 CAGR
NP Margin -12.96% -39.18% -36.88% -90.71% 0.00% -52.84% -47.82% -
ROE -2.32% -3.77% -4.30% -4.06% 0.00% -31.51% -20.12% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/09/15 CAGR
RPS 7.18 4.04 5.25 2.24 0.00 24.45 21.45 -17.32%
EPS -2.18 -2.86 -3.20 -3.34 0.00 -12.92 -10.26 -23.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.42 0.45 0.50 7.50 0.41 0.51 -4.13%
Adjusted Per Share Value based on latest NOSH - 426,167
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/09/15 CAGR
RPS 7.18 3.96 5.14 2.19 0.00 3.94 3.46 13.52%
EPS -2.18 -1.55 -1.89 -1.99 0.00 -2.08 -1.66 4.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.4111 0.4404 0.4894 1.2106 0.0661 0.0823 31.62%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/09/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/09/15 -
Price 0.12 0.08 0.10 0.18 0.60 0.31 0.26 -
P/RPS 1.67 1.98 1.91 8.04 0.00 0.00 1.21 5.75%
P/EPS -12.90 -5.05 -5.17 -8.87 0.00 0.00 -2.53 32.72%
EY -7.75 -19.80 -19.35 -11.28 0.00 0.00 -39.46 -24.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.19 0.22 0.36 0.08 0.00 0.51 -8.81%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/09/15 CAGR
Date 20/08/21 26/08/20 28/08/19 28/08/18 06/09/17 29/08/16 25/11/15 -
Price 0.11 0.185 0.105 0.17 0.395 0.315 0.315 -
P/RPS 1.53 4.58 2.00 7.60 0.00 0.00 1.47 0.69%
P/EPS -11.83 -11.68 -5.43 -8.37 0.00 0.00 -3.07 26.42%
EY -8.45 -8.56 -18.43 -11.94 0.00 0.00 -32.57 -20.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.44 0.23 0.34 0.05 0.00 0.62 -12.90%

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