[WMG] YoY Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
29-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 33.81%
YoY- 60.83%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 123,729 77,057 60,917 56,534 58,080 25,198 20,767 34.62%
PBT 33 -1,218 -9,220 -7,497 -13,719 -19,882 -21,202 -
Tax -2,008 -2,026 994 1,008 -2,848 -2,731 -559 23.74%
NP -1,975 -3,244 -8,226 -6,489 -16,567 -22,613 -21,761 -32.95%
-
NP to SH -1,975 -3,244 -8,226 -6,489 -16,567 -22,613 -21,761 -32.95%
-
Tax Rate 6,084.85% - - - - - - -
Total Cost 125,704 80,301 69,143 63,023 74,647 47,811 42,528 19.78%
-
Net Worth 329,516 329,516 338,188 349,622 364,954 398,903 247,176 4.90%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 329,516 329,516 338,188 349,622 364,954 398,903 247,176 4.90%
NOSH 867,149 444,585 444,585 444,585 426,167 426,167 426,167 12.56%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -1.60% -4.21% -13.50% -11.48% -28.52% -89.74% -104.79% -
ROE -0.60% -0.98% -2.43% -1.86% -4.54% -5.67% -8.80% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 14.27 8.89 7.02 6.63 6.84 2.97 4.87 19.61%
EPS -1.48 -1.63 -2.20 -2.04 -3.23 -3.96 -5.38 -19.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.38 0.39 0.41 0.43 0.47 0.58 -6.80%
Adjusted Per Share Value based on latest NOSH - 444,585
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 6.66 4.15 3.28 3.04 3.12 1.36 1.12 34.58%
EPS -0.11 -0.17 -0.44 -0.35 -0.89 -1.22 -1.17 -32.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1773 0.1773 0.1819 0.1881 0.1963 0.2146 0.133 4.90%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.10 0.095 0.095 0.135 0.12 0.12 0.22 -
P/RPS 0.70 1.07 1.35 2.04 1.75 4.04 4.51 -26.68%
P/EPS -43.91 -25.39 -10.01 -17.74 -6.15 -4.50 -4.31 47.21%
EY -2.28 -3.94 -9.99 -5.64 -16.27 -22.20 -23.21 -32.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.24 0.33 0.28 0.26 0.38 -6.12%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 24/02/23 24/02/22 29/03/21 26/02/20 26/02/19 27/02/18 -
Price 0.155 0.105 0.095 0.13 0.09 0.125 0.25 -
P/RPS 1.09 1.18 1.35 1.96 1.32 4.21 5.13 -22.74%
P/EPS -68.05 -28.07 -10.01 -17.08 -4.61 -4.69 -4.90 55.00%
EY -1.47 -3.56 -9.99 -5.85 -21.69 -21.31 -20.42 -35.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.28 0.24 0.32 0.21 0.27 0.43 -0.79%

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