[WMG] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -36.24%
YoY- 25.3%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 43,226 43,094 33,789 38,512 17,531 11,442 9,476 28.76%
PBT -2,125 -5,148 -7,240 -12,087 -14,292 -17,776 -11,558 -24.58%
Tax -1,999 -345 -113 -78 -1,826 -175 0 -
NP -4,124 -5,493 -7,353 -12,165 -16,118 -17,951 -11,558 -15.77%
-
NP to SH -4,124 -5,493 -7,353 -12,165 -16,118 -17,951 -11,558 -15.77%
-
Tax Rate - - - - - - - -
Total Cost 47,350 48,587 41,142 50,677 33,649 29,393 21,034 14.47%
-
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 -1.25% -1.62% -2.06% -3.26% -3.88% -7.88% -22.94% -
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 4.98 4.97 3.98 4.54 2.07 3.01 6.77 -4.98%
EPS -1.41 -1.57 -1.83 -2.39 -2.88 -4.73 -8.26 -25.50%
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 - 444,585
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 2.33 2.32 1.82 2.07 0.94 0.62 0.51 28.79%
EPS -0.22 -0.30 -0.40 -0.65 -0.87 -0.97 -0.62 -15.85%
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 1.91 2.52 2.76 1.76 7.99 11.45 0.00 -
P/EPS -19.98 -19.73 -12.70 -5.58 -8.69 -7.30 0.00 -
EY -5.01 -5.07 -7.88 -17.92 -11.51 -13.70 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 2.11 2.01 3.14 1.76 6.78 8.30 0.00 -
P/EPS -22.08 -15.79 -14.43 -5.58 -7.37 -5.29 0.00 -
EY -4.53 -6.33 -6.93 -17.92 -13.56 -18.90 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