[WMG] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 0.66%
YoY- 28.27%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 90,826 55,682 61,171 60,076 28,988 24,633 9,476 45.72%
PBT -705 -10,119 -4,564 -13,440 -20,207 -25,809 -16,236 -40.69%
Tax -1,953 820 1,182 -3,018 -2,736 -526 0 -
NP -2,658 -9,299 -3,382 -16,458 -22,943 -26,335 -16,236 -26.02%
-
NP to SH -2,658 -9,299 -3,382 -16,458 -22,943 -26,335 -16,236 -26.02%
-
Tax Rate - - - - - - - -
Total Cost 93,484 64,981 64,553 76,534 51,931 50,968 25,712 23.99%
-
Net Worth 168,942 329,516 346,859 356,467 196,036 602,002 46,191 24.11%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 168,942 329,516 346,859 356,467 196,036 602,002 46,191 24.11%
NOSH 867,149 444,585 444,585 426,167 426,167 426,167 152,983 33.51%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -2.93% -16.70% -5.53% -27.40% -79.15% -106.91% -171.34% -
ROE -1.57% -2.82% -0.98% -4.62% -11.70% -4.37% -35.15% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 20.43 6.42 7.05 7.08 6.80 2.09 6.77 20.20%
EPS -0.60 -1.07 -0.39 -1.94 -5.38 -2.23 -11.60 -38.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.38 0.40 0.42 0.46 0.51 0.33 2.37%
Adjusted Per Share Value based on latest NOSH - 426,167
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 4.89 3.00 3.29 3.23 1.56 1.33 0.51 45.72%
EPS -0.14 -0.50 -0.18 -0.89 -1.23 -1.42 -0.87 -26.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0909 0.1773 0.1866 0.1918 0.1055 0.3238 0.0248 24.15%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.095 0.105 0.145 0.05 0.125 0.22 0.37 -
P/RPS 0.47 1.64 2.06 0.71 1.84 10.54 5.47 -33.55%
P/EPS -15.89 -9.79 -37.18 -2.58 -2.32 -9.86 -3.19 30.66%
EY -6.29 -10.21 -2.69 -38.78 -43.07 -10.14 -31.35 -23.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.36 0.12 0.27 0.43 1.12 -22.10%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 23/05/23 27/05/22 28/05/21 26/06/20 24/05/19 24/05/18 26/05/17 -
Price 0.09 0.105 0.125 0.08 0.10 0.165 0.535 -
P/RPS 0.44 1.64 1.77 1.13 1.47 7.91 7.90 -38.18%
P/EPS -15.05 -9.79 -32.05 -4.13 -1.86 -7.40 -4.61 21.78%
EY -6.64 -10.21 -3.12 -24.24 -53.84 -13.52 -21.68 -17.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.28 0.31 0.19 0.22 0.32 1.62 -27.24%

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