Highlights

[WIDETEC] YoY Quarter Result on 2013-09-30 [#2]

Stock [WIDETEC]: WIDETECH (MALAYSIA) BHD
Announcement Date 26-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     62.63%    YoY -     -138.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,542 1,760 2,151 2,590 1,800 2,137 1,837 -2.87%
  YoY % -12.39% -18.18% -16.95% 43.89% -15.77% 16.33% -
  Horiz. % 83.94% 95.81% 117.09% 140.99% 97.99% 116.33% 100.00%
PBT 312 106 653 233 698 677 -574 -
  YoY % 194.34% -83.77% 180.26% -66.62% 3.10% 217.94% -
  Horiz. % -54.36% -18.47% -113.76% -40.59% -121.60% -117.94% 100.00%
Tax -8 0 -24 -11 -6 -22 1 -
  YoY % 0.00% 0.00% -118.18% -83.33% 72.73% -2,300.00% -
  Horiz. % -800.00% 0.00% -2,400.00% -1,100.00% -600.00% -2,200.00% 100.00%
NP 304 106 629 222 692 655 -573 -
  YoY % 186.79% -83.15% 183.33% -67.92% 5.65% 214.31% -
  Horiz. % -53.05% -18.50% -109.77% -38.74% -120.77% -114.31% 100.00%
NP to SH 331 75 282 -179 464 570 -475 -
  YoY % 341.33% -73.40% 257.54% -138.58% -18.60% 220.00% -
  Horiz. % -69.68% -15.79% -59.37% 37.68% -97.68% -120.00% 100.00%
Tax Rate 2.56 % - % 3.68 % 4.72 % 0.86 % 3.25 % - % -
  YoY % 0.00% 0.00% -22.03% 448.84% -73.54% 0.00% -
  Horiz. % 78.77% 0.00% 113.23% 145.23% 26.46% 100.00% -
Total Cost 1,238 1,654 1,522 2,368 1,108 1,482 2,410 -10.50%
  YoY % -25.15% 8.67% -35.73% 113.72% -25.24% -38.51% -
  Horiz. % 51.37% 68.63% 63.15% 98.26% 45.98% 61.49% 100.00%
Net Worth 33,117 32,222 26,852 28,642 29,984 29,173 31,816 0.67%
  YoY % 2.78% 20.00% -6.25% -4.48% 2.78% -8.31% -
  Horiz. % 104.09% 101.28% 84.40% 90.02% 94.24% 91.69% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 33,117 32,222 26,852 28,642 29,984 29,173 31,816 0.67%
  YoY % 2.78% 20.00% -6.25% -4.48% 2.78% -8.31% -
  Horiz. % 104.09% 101.28% 84.40% 90.02% 94.24% 91.69% 100.00%
NOSH 44,753 44,753 44,753 44,753 44,753 44,881 44,811 -0.02%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.29% 0.16% -
  Horiz. % 99.87% 99.87% 99.87% 99.87% 99.87% 100.16% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 19.71 % 6.02 % 29.24 % 8.57 % 38.44 % 30.65 % -31.19 % -
  YoY % 227.41% -79.41% 241.19% -77.71% 25.42% 198.27% -
  Horiz. % -63.19% -19.30% -93.75% -27.48% -123.24% -98.27% 100.00%
ROE 1.00 % 0.23 % 1.05 % -0.62 % 1.55 % 1.95 % -1.49 % -
  YoY % 334.78% -78.10% 269.35% -140.00% -20.51% 230.87% -
  Horiz. % -67.11% -15.44% -70.47% 41.61% -104.03% -130.87% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.45 3.93 4.81 5.79 4.02 4.76 4.10 -2.83%
  YoY % -12.21% -18.30% -16.93% 44.03% -15.55% 16.10% -
  Horiz. % 84.15% 95.85% 117.32% 141.22% 98.05% 116.10% 100.00%
EPS 0.74 0.17 0.63 -0.40 1.04 1.27 -1.06 -
  YoY % 335.29% -73.02% 257.50% -138.46% -18.11% 219.81% -
  Horiz. % -69.81% -16.04% -59.43% 37.74% -98.11% -119.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7400 0.7200 0.6000 0.6400 0.6700 0.6500 0.7100 0.69%
  YoY % 2.78% 20.00% -6.25% -4.48% 3.08% -8.45% -
  Horiz. % 104.23% 101.41% 84.51% 90.14% 94.37% 91.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 44,753
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.45 3.93 4.81 5.79 4.02 4.78 4.10 -2.83%
  YoY % -12.21% -18.30% -16.93% 44.03% -15.90% 16.59% -
  Horiz. % 84.15% 95.85% 117.32% 141.22% 98.05% 116.59% 100.00%
EPS 0.74 0.17 0.63 -0.40 1.04 1.27 -1.06 -
  YoY % 335.29% -73.02% 257.50% -138.46% -18.11% 219.81% -
  Horiz. % -69.81% -16.04% -59.43% 37.74% -98.11% -119.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7400 0.7200 0.6000 0.6400 0.6700 0.6519 0.7109 0.67%
  YoY % 2.78% 20.00% -6.25% -4.48% 2.78% -8.30% -
  Horiz. % 104.09% 101.28% 84.40% 90.03% 94.25% 91.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.4250 0.5450 0.4300 0.4450 0.4600 0.7300 0.5000 -
P/RPS 12.33 13.86 8.95 7.69 11.44 15.33 12.20 0.18%
  YoY % -11.04% 54.86% 16.38% -32.78% -25.38% 25.66% -
  Horiz. % 101.07% 113.61% 73.36% 63.03% 93.77% 125.66% 100.00%
P/EPS 57.46 325.21 68.24 -111.26 44.37 57.48 -47.17 -
  YoY % -82.33% 376.57% 161.33% -350.76% -22.81% 221.86% -
  Horiz. % -121.81% -689.44% -144.67% 235.87% -94.06% -121.86% 100.00%
EY 1.74 0.31 1.47 -0.90 2.25 1.74 -2.12 -
  YoY % 461.29% -78.91% 263.33% -140.00% 29.31% 182.08% -
  Horiz. % -82.08% -14.62% -69.34% 42.45% -106.13% -82.08% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.57 0.76 0.72 0.70 0.69 1.12 0.70 -3.36%
  YoY % -25.00% 5.56% 2.86% 1.45% -38.39% 60.00% -
  Horiz. % 81.43% 108.57% 102.86% 100.00% 98.57% 160.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 17/11/15 25/11/14 26/11/13 27/11/12 22/11/11 15/11/10 -
Price 0.4200 0.5200 0.4900 0.4200 0.5500 0.6600 0.7000 -
P/RPS 12.19 13.22 10.19 7.26 13.67 13.86 17.08 -5.46%
  YoY % -7.79% 29.74% 40.36% -46.89% -1.37% -18.85% -
  Horiz. % 71.37% 77.40% 59.66% 42.51% 80.04% 81.15% 100.00%
P/EPS 56.79 310.29 77.76 -105.01 53.05 51.97 -66.04 -
  YoY % -81.70% 299.04% 174.05% -297.95% 2.08% 178.69% -
  Horiz. % -85.99% -469.85% -117.75% 159.01% -80.33% -78.69% 100.00%
EY 1.76 0.32 1.29 -0.95 1.89 1.92 -1.51 -
  YoY % 450.00% -75.19% 235.79% -150.26% -1.56% 227.15% -
  Horiz. % -116.56% -21.19% -85.43% 62.91% -125.17% -127.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.57 0.72 0.82 0.66 0.82 1.02 0.99 -8.78%
  YoY % -20.83% -12.20% 24.24% -19.51% -19.61% 3.03% -
  Horiz. % 57.58% 72.73% 82.83% 66.67% 82.83% 103.03% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

406  565  605  704 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DAYA 0.02+0.005 
 M3TECH 0.065+0.005 
 JOE 0.05+0.005 
 MACPIE 0.130.00 
 KANGER 0.050.00 
 PASUKGB 0.050.00 
 AIRASIA 1.13-0.03 
 SERBADK-WA 0.075-0.005 
 MAG 0.2150.00 
 HIAPTEK 0.66-0.035 
PARTNERS & BROKERS