[WMG] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
20-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -139.0%
YoY- 40.01%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 106,749 48,276 20,187 31,109 17,154 22,271 9,497 49.61%
PBT 31,558 -2,059 -4,290 -3,569 -6,615 -8,264 -8,668 -
Tax -9,061 -685 -626 -463 -106 51 53 -
NP 22,497 -2,744 -4,916 -4,032 -6,721 -8,213 -8,615 -
-
NP to SH 22,497 -2,744 -4,916 -4,032 -6,721 -8,213 -8,615 -
-
Tax Rate 28.71% - - - - - - -
Total Cost 84,252 51,020 25,103 35,141 23,875 30,484 18,112 29.17%
-
Net Worth 372,874 329,516 329,516 346,859 356,467 381,928 424,365 -2.13%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 372,874 329,516 329,516 346,859 356,467 381,928 424,365 -2.13%
NOSH 867,149 867,149 444,585 444,585 426,167 426,167 426,167 12.55%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 21.07% -5.68% -24.35% -12.96% -39.18% -36.88% -90.71% -
ROE 6.03% -0.83% -1.49% -1.16% -1.89% -2.15% -2.03% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 12.31 5.57 2.33 3.59 2.02 2.62 1.12 49.05%
EPS 1.97 -0.94 -1.19 -1.09 -1.43 -1.60 -1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.38 0.38 0.40 0.42 0.45 0.50 -2.48%
Adjusted Per Share Value based on latest NOSH - 444,585
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 5.74 2.60 1.09 1.67 0.92 1.20 0.51 49.64%
EPS 1.21 -0.15 -0.26 -0.22 -0.36 -0.44 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2006 0.1773 0.1773 0.1866 0.1918 0.2054 0.2283 -2.13%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.405 0.085 0.105 0.12 0.08 0.10 0.18 -
P/RPS 3.29 1.53 4.51 3.34 3.96 3.81 16.09 -23.22%
P/EPS 15.61 -26.86 -18.52 -25.81 -10.10 -10.33 -17.73 -
EY 6.41 -3.72 -5.40 -3.87 -9.90 -9.68 -5.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.22 0.28 0.30 0.19 0.22 0.36 17.32%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 25/08/23 26/08/22 20/08/21 26/08/20 28/08/19 28/08/18 -
Price 0.42 0.085 0.09 0.11 0.185 0.105 0.17 -
P/RPS 3.41 1.53 3.87 3.07 9.15 4.00 15.19 -22.02%
P/EPS 16.19 -26.86 -15.88 -23.66 -23.36 -10.85 -16.75 -
EY 6.18 -3.72 -6.30 -4.23 -4.28 -9.22 -5.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.22 0.24 0.28 0.44 0.23 0.34 19.27%

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