[WMG] YoY TTM 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- -12.39%
YoY- 74.79%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 182,202 105,145 49,996 70,489 52,963 37,972 30,264 34.84%
PBT 33,650 1,013 -9,941 -4,451 -12,070 -19,478 -29,870 -
Tax -10,384 -2,085 831 650 -3,005 -2,733 -506 65.38%
NP 23,266 -1,072 -9,110 -3,801 -15,075 -22,211 -30,376 -
-
NP to SH 23,266 -1,072 -9,110 -3,801 -15,075 -22,211 -30,376 -
-
Tax Rate 30.86% 205.82% - - - - - -
Total Cost 158,936 106,217 59,106 74,290 68,038 60,183 60,640 17.40%
-
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 12.77% -1.02% -18.22% -5.39% -28.46% -58.49% -100.37% -
ROE 6.24% -0.33% -2.76% -1.10% -4.23% -5.82% -7.16% -
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 21.01 12.13 5.77 8.13 6.24 4.47 3.57 34.33%
EPS 2.68 -0.12 -1.05 -0.44 -1.78 -2.62 -3.58 -
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 21.01 12.13 5.77 8.13 6.11 4.38 3.49 34.83%
EPS 2.68 -0.12 -1.05 -0.44 -1.74 -2.56 -3.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.38 0.38 0.40 0.4111 0.4404 0.4894 -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 1.93 0.70 1.82 1.48 1.28 2.24 5.05 -14.79%
P/EPS 15.09 -68.76 -9.99 -27.38 -4.50 -3.82 -5.03 -
EY 6.62 -1.45 -10.01 -3.65 -22.20 -26.17 -19.88 -
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 2.00 0.70 1.56 1.35 2.96 2.35 4.77 -13.47%
P/EPS 15.65 -68.76 -8.57 -25.10 -10.42 -4.01 -4.75 -
EY 6.39 -1.45 -11.67 -3.98 -9.60 -24.92 -21.05 -
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