[WMG] YoY TTM 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- -21.81%
YoY- 60.61%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 127,976 61,050 65,839 53,357 46,179 26,856 11,442 49.51%
PBT 2,874 -6,197 -5,405 -8,872 -17,677 -17,718 -22,454 -
Tax -2,144 -660 775 -2,883 -983 -2,210 -175 51.80%
NP 730 -6,857 -4,630 -11,755 -18,660 -19,928 -22,629 -
-
NP to SH 730 -6,857 -4,630 -11,755 -18,660 -19,928 -22,629 -
-
Tax Rate 74.60% - - - - - - -
Total Cost 127,246 67,907 70,469 65,112 64,839 46,784 34,071 24.54%
-
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 0.57% -11.23% -7.03% -22.03% -40.41% -74.20% -197.77% -
ROE 0.22% -2.08% -1.37% -3.30% -5.00% -4.79% -9.93% -
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 14.76 7.04 7.59 6.29 5.44 3.16 3.01 30.32%
EPS 0.08 -0.79 -0.53 -1.39 -2.20 -2.35 -5.96 -
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 - 444,585
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 14.76 7.04 7.59 6.15 5.33 3.10 1.32 49.51%
EPS 0.08 -0.79 -0.53 -1.36 -2.15 -2.30 -2.61 -
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 0.64 1.35 1.65 1.75 1.47 5.21 11.45 -38.15%
P/EPS 112.85 -12.01 -23.41 -7.94 -3.64 -7.03 -5.79 -
EY 0.89 -8.32 -4.27 -12.59 -27.48 -14.23 -17.27 -
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 0.61 1.49 1.32 1.99 1.47 4.42 8.30 -35.26%
P/EPS 106.91 -13.28 -18.73 -9.03 -3.64 -5.96 -4.20 -
EY 0.94 -7.53 -5.34 -11.08 -27.48 -16.77 -23.83 -
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