[WMG] YoY 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- 67.19%
YoY- 84.01%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 45,870 23,039 11,985 16,635 16,241 8,034 11,442 26.02%
PBT 4,026 2,165 -1,579 -625 -3,823 -5,624 -17,776 -
Tax -1,432 -1,373 118 -7 -129 -1,879 -175 41.93%
NP 2,594 792 -1,461 -632 -3,952 -7,503 -17,951 -
-
NP to SH 2,594 792 -1,461 -632 -3,952 -7,503 -17,951 -
-
Tax Rate 35.57% 63.42% - - - - - -
Total Cost 43,276 22,247 13,446 17,267 20,193 15,537 29,393 6.65%
-
Net Worth 329,516 329,516 338,188 356,467 373,441 415,878 227,936 6.33%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 329,516 329,516 338,188 356,467 373,441 415,878 227,936 6.33%
NOSH 867,149 444,585 444,585 426,167 426,167 426,167 426,167 12.56%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 5.66% 3.44% -12.19% -3.80% -24.33% -93.39% -156.89% -
ROE 0.79% 0.24% -0.43% -0.18% -1.06% -1.80% -7.88% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 5.29 2.66 1.38 1.96 1.91 0.95 3.01 9.84%
EPS -0.02 -0.22 -0.48 -0.40 -0.79 -1.21 -4.73 -59.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.38 0.39 0.42 0.44 0.49 0.60 -7.32%
Adjusted Per Share Value based on latest NOSH - 426,167
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 5.29 2.66 1.38 1.92 1.87 0.93 1.32 26.01%
EPS 0.30 0.09 -0.17 -0.07 -0.46 -0.87 -2.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.38 0.39 0.4111 0.4307 0.4796 0.2629 6.32%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.095 0.095 0.125 0.11 0.08 0.165 0.345 -
P/RPS 1.80 3.58 9.04 5.61 4.18 17.43 11.45 -26.52%
P/EPS 31.76 104.01 -74.19 -147.72 -17.18 -18.66 -7.30 -
EY 3.15 0.96 -1.35 -0.68 -5.82 -5.36 -13.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.32 0.26 0.18 0.34 0.58 -13.08%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 21/11/23 25/11/22 19/11/21 25/11/20 22/11/19 23/11/18 29/11/17 -
Price 0.09 0.105 0.10 0.125 0.08 0.14 0.25 -
P/RPS 1.70 3.95 7.24 6.38 4.18 14.79 8.30 -23.21%
P/EPS 30.09 114.96 -59.35 -167.87 -17.18 -15.84 -5.29 -
EY 3.32 0.87 -1.68 -0.60 -5.82 -6.31 -18.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.28 0.26 0.30 0.18 0.29 0.42 -8.90%

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