[WMG] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 11.22%
YoY- 26.74%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 53,357 52,963 60,076 58,080 46,179 37,972 28,988 50.02%
PBT -8,872 -12,070 -13,440 -13,719 -17,677 -19,478 -20,207 -42.14%
Tax -2,883 -3,005 -3,018 -2,848 -983 -2,733 -2,736 3.54%
NP -11,755 -15,075 -16,458 -16,567 -18,660 -22,211 -22,943 -35.89%
-
NP to SH -11,755 -15,075 -16,458 -16,567 -18,660 -22,211 -22,943 -35.89%
-
Tax Rate - - - - - - - -
Total Cost 65,112 68,038 76,534 74,647 64,839 60,183 51,931 16.22%
-
Net Worth 356,467 356,467 356,467 364,954 373,441 381,928 196,036 48.81%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 356,467 356,467 356,467 364,954 373,441 381,928 196,036 48.81%
NOSH 426,167 426,167 426,167 426,167 426,167 426,167 426,167 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -22.03% -28.46% -27.40% -28.52% -40.41% -58.49% -79.15% -
ROE -3.30% -4.23% -4.62% -4.54% -5.00% -5.82% -11.70% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 6.29 6.24 7.08 6.84 5.44 4.47 6.80 -5.05%
EPS -1.39 -1.78 -1.94 -1.95 -2.20 -2.62 -5.38 -59.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 0.42 0.43 0.44 0.45 0.46 -5.86%
Adjusted Per Share Value based on latest NOSH - 426,167
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 2.87 2.85 3.23 3.12 2.48 2.04 1.56 49.97%
EPS -0.63 -0.81 -0.89 -0.89 -1.00 -1.19 -1.23 -35.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1918 0.1918 0.1918 0.1963 0.2009 0.2054 0.1055 48.79%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.11 0.08 0.05 0.12 0.08 0.10 0.125 -
P/RPS 1.75 1.28 0.71 1.75 1.47 2.24 1.84 -3.27%
P/EPS -7.94 -4.50 -2.58 -6.15 -3.64 -3.82 -2.32 126.59%
EY -12.59 -22.20 -38.78 -16.27 -27.48 -26.17 -43.07 -55.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.19 0.12 0.28 0.18 0.22 0.27 -2.47%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 26/06/20 26/02/20 22/11/19 28/08/19 24/05/19 -
Price 0.125 0.185 0.08 0.09 0.08 0.105 0.10 -
P/RPS 1.99 2.96 1.13 1.32 1.47 2.35 1.47 22.30%
P/EPS -9.03 -10.42 -4.13 -4.61 -3.64 -4.01 -1.86 185.89%
EY -11.08 -9.60 -24.24 -21.69 -27.48 -24.92 -53.84 -65.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.44 0.19 0.21 0.18 0.23 0.22 22.90%

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