[WMG] YoY TTM Result on 30-Jun-2020 [#2]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 8.4%
YoY- 32.13%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 105,145 49,996 70,489 52,963 37,972 30,264 926 119.97%
PBT 1,013 -9,941 -4,451 -12,070 -19,478 -29,870 -11,718 -
Tax -2,085 831 650 -3,005 -2,733 -506 0 -
NP -1,072 -9,110 -3,801 -15,075 -22,211 -30,376 -11,718 -32.86%
-
NP to SH -1,072 -9,110 -3,801 -15,075 -22,211 -30,376 -11,718 -32.86%
-
Tax Rate 205.82% - - - - - - -
Total Cost 106,217 59,106 74,290 68,038 60,183 60,640 12,644 42.55%
-
Net Worth 329,516 329,516 346,859 356,467 381,928 424,365 1,049,812 -17.55%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 329,516 329,516 346,859 356,467 381,928 424,365 1,049,812 -17.55%
NOSH 867,149 444,585 444,585 426,167 426,167 426,167 426,167 12.56%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -1.02% -18.22% -5.39% -28.46% -58.49% -100.37% -1,265.44% -
ROE -0.33% -2.76% -1.10% -4.23% -5.82% -7.16% -1.12% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 12.13 5.77 8.13 6.24 4.47 3.57 0.66 62.41%
EPS -0.12 -1.05 -0.44 -1.78 -2.62 -3.58 -8.37 -50.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.38 0.40 0.42 0.45 0.50 7.50 -39.15%
Adjusted Per Share Value based on latest NOSH - 426,167
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 5.66 2.69 3.79 2.85 2.04 1.63 0.05 119.86%
EPS -0.06 -0.49 -0.20 -0.81 -1.19 -1.63 -0.63 -32.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1773 0.1773 0.1866 0.1918 0.2054 0.2283 0.5647 -17.55%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.085 0.105 0.12 0.08 0.10 0.18 0.60 -
P/RPS 0.70 1.82 1.48 1.28 2.24 5.05 90.70 -55.52%
P/EPS -68.76 -9.99 -27.38 -4.50 -3.82 -5.03 -7.17 45.73%
EY -1.45 -10.01 -3.65 -22.20 -26.17 -19.88 -13.95 -31.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.28 0.30 0.19 0.22 0.36 0.08 18.35%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 26/08/22 20/08/21 26/08/20 28/08/19 28/08/18 06/09/17 -
Price 0.085 0.09 0.11 0.185 0.105 0.17 0.395 -
P/RPS 0.70 1.56 1.35 2.96 2.35 4.77 59.71 -52.32%
P/EPS -68.76 -8.57 -25.10 -10.42 -4.01 -4.75 -4.72 56.24%
EY -1.45 -11.67 -3.98 -9.60 -24.92 -21.05 -21.19 -36.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.28 0.44 0.23 0.34 0.05 27.99%

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