[WMG] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 27.06%
YoY- 39.56%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 57,634 57,458 45,052 51,349 23,374 15,256 18,952 20.35%
PBT -2,833 -6,864 -9,653 -16,116 -19,056 -23,701 -23,116 -29.51%
Tax -2,665 -460 -150 -104 -2,434 -233 0 -
NP -5,498 -7,324 -9,804 -16,220 -21,490 -23,934 -23,116 -21.27%
-
NP to SH -5,498 -7,324 -9,804 -16,220 -21,490 -23,934 -23,116 -21.27%
-
Tax Rate - - - - - - - -
Total Cost 63,133 64,782 54,856 67,569 44,865 39,190 42,068 6.99%
-
Net Worth 329,516 338,188 356,467 373,441 415,878 227,936 50,391 36.72%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 329,516 338,188 356,467 373,441 415,878 227,936 50,391 36.72%
NOSH 444,585 444,585 426,167 426,167 426,167 426,167 152,983 19.44%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -9.54% -12.75% -21.76% -31.59% -91.94% -156.89% -121.97% -
ROE -1.67% -2.17% -2.75% -4.34% -5.17% -10.50% -45.87% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 6.65 6.63 5.31 6.05 2.75 4.02 13.54 -11.17%
EPS -1.88 -2.09 -2.44 -3.19 -3.84 -6.31 -16.52 -30.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.39 0.42 0.44 0.49 0.60 0.36 0.90%
Adjusted Per Share Value based on latest NOSH - 426,167
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 3.10 3.09 2.42 2.76 1.26 0.82 1.02 20.34%
EPS -0.30 -0.39 -0.53 -0.87 -1.16 -1.29 -1.24 -21.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1773 0.1819 0.1918 0.2009 0.2237 0.1226 0.0271 36.73%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.095 0.125 0.11 0.08 0.165 0.345 0.34 -
P/RPS 1.43 1.89 2.07 1.32 5.99 8.59 0.00 -
P/EPS -14.98 -14.80 -9.52 -4.19 -6.52 -5.48 0.00 -
EY -6.67 -6.76 -10.50 -23.89 -15.35 -18.26 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.32 0.26 0.18 0.34 0.58 0.00 -
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 19/11/21 25/11/20 22/11/19 23/11/18 29/11/17 18/11/16 -
Price 0.105 0.10 0.125 0.08 0.14 0.25 0.385 -
P/RPS 1.58 1.51 2.35 1.32 5.08 6.23 0.00 -
P/EPS -16.56 -11.84 -10.82 -4.19 -5.53 -3.97 0.00 -
EY -6.04 -8.45 -9.24 -23.89 -18.09 -25.20 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.30 0.18 0.29 0.42 0.00 -

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