[WMG] YoY Cumulative 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- 74.0%
YoY- 64.82%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 24,469 22,822 9,053 14,289 9,652 7,656 3,866 35.96%
PBT -100 -2,106 -2,619 -1,720 -4,653 -4,932 -4,607 -47.15%
Tax -235 -68 -141 33 -142 28 33 -
NP -335 -2,174 -2,760 -1,687 -4,795 -4,904 -4,574 -35.29%
-
NP to SH -335 -2,174 -2,760 -1,687 -4,795 -4,904 -4,574 -35.29%
-
Tax Rate - - - - - - - -
Total Cost 24,804 24,996 11,813 15,976 14,447 12,560 8,440 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 -0.10% -1.29% -0.84% -0.49% -1.35% -2.50% -0.76% -
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 2.82 5.13 1.04 1.65 1.14 1.80 0.33 42.93%
EPS -0.35 -0.56 -0.63 -0.50 -0.88 -0.89 -1.62 -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 1.32 1.23 0.49 0.77 0.52 0.41 0.21 35.81%
EPS -0.02 -0.12 -0.15 -0.09 -0.26 -0.26 -0.25 -34.33%
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 7.26 1.85 10.06 8.80 4.40 6.96 67.17 -30.95%
P/EPS -530.64 -19.43 -32.99 -74.53 -8.85 -10.86 -56.77 45.08%
EY -0.19 -5.15 -3.03 -1.34 -11.30 -9.21 -1.76 -30.97%
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 15.24 1.75 10.06 7.59 7.03 5.57 50.38 -18.05%
P/EPS -1,113.06 -18.41 -32.99 -64.25 -14.16 -8.69 -42.58 72.18%
EY -0.09 -5.43 -3.03 -1.56 -7.06 -11.51 -2.35 -41.91%
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