[WMG] YoY 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- 236.55%
YoY- 119.6%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
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 29,583 33,831 17,824 22,745 19,568 7,667 9,325 21.20%
PBT -1,934 907 -4,072 -257 -1,632 -5,590 -3,426 -9.08%
Tax 109 -27 1,339 1,120 -2,770 -905 -384 -
NP -1,825 880 -2,733 863 -4,402 -6,495 -3,810 -11.53%
-
NP to SH -1,825 880 -2,733 863 -4,402 -6,495 -3,810 -11.53%
-
Tax Rate - 2.98% - - - - - -
Total Cost 31,408 32,951 20,557 21,882 23,970 14,162 13,135 15.63%
-
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 -6.17% 2.60% -15.33% 3.79% -22.50% -84.71% -40.86% -
ROE -0.55% 0.27% -0.81% 0.25% -1.21% -1.63% -1.54% -
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 3.41 3.90 2.06 2.67 2.31 0.90 2.19 7.65%
EPS -0.53 -0.21 -0.63 -0.22 -0.84 -1.09 -0.89 -8.27%
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 1.59 1.82 0.96 1.22 1.05 0.41 0.50 21.25%
EPS -0.10 0.05 -0.15 0.05 -0.24 -0.35 -0.20 -10.90%
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 2.93 2.44 4.62 5.06 5.20 13.28 10.05 -18.56%
P/EPS -47.52 93.61 -30.14 133.39 -23.14 -15.68 -24.61 11.58%
EY -2.10 1.07 -3.32 0.75 -4.32 -6.38 -4.06 -10.40%
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 4.54 2.69 4.62 4.87 3.90 13.84 11.43 -14.25%
P/EPS -73.65 103.47 -30.14 128.45 -17.35 -16.33 -27.96 17.50%
EY -1.36 0.97 -3.32 0.78 -5.76 -6.12 -3.58 -14.89%
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