[WMG] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 52.69%
YoY- 60.56%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 127,976 105,145 90,826 77,057 61,050 49,996 55,682 74.06%
PBT 2,874 1,013 -705 -1,218 -6,197 -9,941 -10,119 -
Tax -2,144 -2,085 -1,953 -2,026 -660 831 820 -
NP 730 -1,072 -2,658 -3,244 -6,857 -9,110 -9,299 -
-
NP to SH 730 -1,072 -2,658 -3,244 -6,857 -9,110 -9,299 -
-
Tax Rate 74.60% 205.82% - - - - - -
Total Cost 127,246 106,217 93,484 80,301 67,907 59,106 64,981 56.45%
-
Net Worth 329,516 329,516 168,942 329,516 329,516 329,516 329,516 0.00%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 329,516 329,516 168,942 329,516 329,516 329,516 329,516 0.00%
NOSH 867,149 867,149 867,149 444,585 444,585 444,585 444,585 56.04%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 0.57% -1.02% -2.93% -4.21% -11.23% -18.22% -16.70% -
ROE 0.22% -0.33% -1.57% -0.98% -2.08% -2.76% -2.82% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 14.76 12.13 20.43 8.89 7.04 5.77 6.42 74.10%
EPS 0.08 -0.12 -0.60 -0.37 -0.79 -1.05 -1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.38 0.38 0.38 0.38 0.38 0.38 0.00%
Adjusted Per Share Value based on latest NOSH - 444,585
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 6.88 5.66 4.89 4.15 3.28 2.69 3.00 73.81%
EPS 0.04 -0.06 -0.14 -0.17 -0.37 -0.49 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1773 0.1773 0.0909 0.1773 0.1773 0.1773 0.1773 0.00%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.095 0.085 0.095 0.095 0.095 0.105 0.105 -
P/RPS 0.64 0.70 0.47 1.07 1.35 1.82 1.64 -46.56%
P/EPS 112.85 -68.76 -15.89 -25.39 -12.01 -9.99 -9.79 -
EY 0.89 -1.45 -6.29 -3.94 -8.32 -10.01 -10.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.25 0.25 0.25 0.28 0.28 -7.27%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 21/11/23 25/08/23 23/05/23 24/02/23 25/11/22 26/08/22 27/05/22 -
Price 0.09 0.085 0.09 0.105 0.105 0.09 0.105 -
P/RPS 0.61 0.70 0.44 1.18 1.49 1.56 1.64 -48.24%
P/EPS 106.91 -68.76 -15.05 -28.07 -13.28 -8.57 -9.79 -
EY 0.94 -1.45 -6.64 -3.56 -7.53 -11.67 -10.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.22 0.24 0.28 0.28 0.24 0.28 -9.75%

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