[WMG] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -3.99%
YoY- 64.82%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 97,876 91,288 36,212 57,156 38,608 30,624 15,464 35.96%
PBT -400 -8,424 -10,476 -6,880 -18,612 -19,728 -18,428 -47.15%
Tax -940 -272 -564 132 -568 112 132 -
NP -1,340 -8,696 -11,040 -6,748 -19,180 -19,616 -18,296 -35.29%
-
NP to SH -1,340 -8,696 -11,040 -6,748 -19,180 -19,616 -18,296 -35.29%
-
Tax Rate - - - - - - - -
Total Cost 99,216 99,984 47,252 63,904 57,788 50,240 33,760 19.66%
-
Net Worth 329,516 168,942 329,516 346,859 356,467 196,036 602,002 -9.54%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 329,516 168,942 329,516 346,859 356,467 196,036 602,002 -9.54%
NOSH 867,149 867,149 444,585 444,585 426,167 426,167 426,167 12.55%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -1.37% -9.53% -30.49% -11.81% -49.68% -64.05% -118.31% -
ROE -0.41% -5.15% -3.35% -1.95% -5.38% -10.01% -3.04% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 11.29 20.53 4.18 6.59 4.55 7.19 1.31 43.14%
EPS -1.40 -2.24 -2.52 -2.00 -3.52 -3.56 -6.48 -22.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.38 0.38 0.40 0.42 0.46 0.51 -4.78%
Adjusted Per Share Value based on latest NOSH - 444,585
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 5.26 4.91 1.95 3.07 2.08 1.65 0.83 35.99%
EPS -0.07 -0.47 -0.59 -0.36 -1.03 -1.06 -0.98 -35.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1773 0.0909 0.1773 0.1866 0.1918 0.1055 0.3238 -9.54%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.205 0.095 0.105 0.145 0.05 0.125 0.22 -
P/RPS 1.82 0.46 2.51 2.20 1.10 1.74 16.79 -30.92%
P/EPS -132.66 -4.86 -8.25 -18.63 -2.21 -2.72 -14.19 45.09%
EY -0.75 -20.59 -12.13 -5.37 -45.20 -36.82 -7.05 -31.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.25 0.28 0.36 0.12 0.27 0.43 3.86%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 23/05/23 27/05/22 28/05/21 26/06/20 24/05/19 24/05/18 -
Price 0.43 0.09 0.105 0.125 0.08 0.10 0.165 -
P/RPS 3.81 0.44 2.51 1.90 1.76 1.39 12.59 -18.04%
P/EPS -278.26 -4.60 -8.25 -16.06 -3.54 -2.17 -10.65 72.17%
EY -0.36 -21.73 -12.13 -6.23 -28.25 -46.03 -9.39 -41.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.24 0.28 0.31 0.19 0.22 0.32 23.37%

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