[WIDETEC] YoY Quarter Result on 2019-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,985 2,098 1,852 1,542 1,760 2,151 2,590 -4.34% YoY % -5.39% 13.28% 20.10% -12.39% -18.18% -16.95% - Horiz. % 76.64% 81.00% 71.51% 59.54% 67.95% 83.05% 100.00%
PBT 384 440 649 312 106 653 233 8.68% YoY % -12.73% -32.20% 108.01% 194.34% -83.77% 180.26% - Horiz. % 164.81% 188.84% 278.54% 133.91% 45.49% 280.26% 100.00%
Tax -19 -26 -24 -8 0 -24 -11 9.53% YoY % 26.92% -8.33% -200.00% 0.00% 0.00% -118.18% - Horiz. % 172.73% 236.36% 218.18% 72.73% -0.00% 218.18% 100.00%
NP 365 414 625 304 106 629 222 8.64% YoY % -11.84% -33.76% 105.59% 186.79% -83.15% 183.33% - Horiz. % 164.41% 186.49% 281.53% 136.94% 47.75% 283.33% 100.00%
NP to SH 388 431 668 331 75 282 -179 - YoY % -9.98% -35.48% 101.81% 341.33% -73.40% 257.54% - Horiz. % -216.76% -240.78% -373.18% -184.92% -41.90% -157.54% 100.00%
Tax Rate 4.95 % 5.91 % 3.70 % 2.56 % - % 3.68 % 4.72 % 0.80% YoY % -16.24% 59.73% 44.53% 0.00% 0.00% -22.03% - Horiz. % 104.87% 125.21% 78.39% 54.24% 0.00% 77.97% 100.00%
Total Cost 1,620 1,684 1,227 1,238 1,654 1,522 2,368 -6.13% YoY % -3.80% 37.25% -0.89% -25.15% 8.67% -35.73% - Horiz. % 68.41% 71.11% 51.82% 52.28% 69.85% 64.27% 100.00%
Net Worth 38,040 36,250 34,012 33,117 32,222 26,852 28,642 4.84% YoY % 4.94% 6.58% 2.70% 2.78% 20.00% -6.25% - Horiz. % 132.81% 126.56% 118.75% 115.62% 112.50% 93.75% 100.00%
Dividend 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 38,040 36,250 34,012 33,117 32,222 26,852 28,642 4.84% YoY % 4.94% 6.58% 2.70% 2.78% 20.00% -6.25% - Horiz. % 132.81% 126.56% 118.75% 115.62% 112.50% 93.75% 100.00%
NOSH 44,753 44,753 44,753 44,753 44,753 44,753 44,753 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 18.39 % 19.73 % 33.75 % 19.71 % 6.02 % 29.24 % 8.57 % 13.56% YoY % -6.79% -41.54% 71.23% 227.41% -79.41% 241.19% - Horiz. % 214.59% 230.22% 393.82% 229.99% 70.25% 341.19% 100.00%
ROE 1.02 % 1.19 % 1.96 % 1.00 % 0.23 % 1.05 % -0.62 % - YoY % -14.29% -39.29% 96.00% 334.78% -78.10% 269.35% - Horiz. % -164.52% -191.94% -316.13% -161.29% -37.10% -169.35% 100.00%
Per Share 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4.44 4.69 4.14 3.45 3.93 4.81 5.79 -4.33% YoY % -5.33% 13.29% 20.00% -12.21% -18.30% -16.93% - Horiz. % 76.68% 81.00% 71.50% 59.59% 67.88% 83.07% 100.00%
EPS 0.87 0.96 1.49 0.74 0.17 0.63 -0.40 - YoY % -9.37% -35.57% 101.35% 335.29% -73.02% 257.50% - Horiz. % -217.50% -240.00% -372.50% -185.00% -42.50% -157.50% 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 0.8500 0.8100 0.7600 0.7400 0.7200 0.6000 0.6400 4.84% YoY % 4.94% 6.58% 2.70% 2.78% 20.00% -6.25% - Horiz. % 132.81% 126.56% 118.75% 115.62% 112.50% 93.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 44,753 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4.44 4.69 4.14 3.45 3.93 4.81 5.79 -4.33% YoY % -5.33% 13.29% 20.00% -12.21% -18.30% -16.93% - Horiz. % 76.68% 81.00% 71.50% 59.59% 67.88% 83.07% 100.00%
EPS 0.87 0.96 1.49 0.74 0.17 0.63 -0.40 - YoY % -9.37% -35.57% 101.35% 335.29% -73.02% 257.50% - Horiz. % -217.50% -240.00% -372.50% -185.00% -42.50% -157.50% 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 0.8500 0.8100 0.7600 0.7400 0.7200 0.6000 0.6400 4.84% YoY % 4.94% 6.58% 2.70% 2.78% 20.00% -6.25% - Horiz. % 132.81% 126.56% 118.75% 115.62% 112.50% 93.75% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.5500 0.5850 0.5000 0.4250 0.5450 0.4300 0.4450 -
P/RPS 12.40 12.48 12.08 12.33 13.86 8.95 7.69 8.28% YoY % -0.64% 3.31% -2.03% -11.04% 54.86% 16.38% - Horiz. % 161.25% 162.29% 157.09% 160.34% 180.23% 116.38% 100.00%
P/EPS 63.44 60.74 33.50 57.46 325.21 68.24 -111.26 - YoY % 4.45% 81.31% -41.70% -82.33% 376.57% 161.33% - Horiz. % -57.02% -54.59% -30.11% -51.64% -292.30% -61.33% 100.00%
EY 1.58 1.65 2.99 1.74 0.31 1.47 -0.90 - YoY % -4.24% -44.82% 71.84% 461.29% -78.91% 263.33% - Horiz. % -175.56% -183.33% -332.22% -193.33% -34.44% -163.33% 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 0.65 0.72 0.66 0.57 0.76 0.72 0.70 -1.23% YoY % -9.72% 9.09% 15.79% -25.00% 5.56% 2.86% - Horiz. % 92.86% 102.86% 94.29% 81.43% 108.57% 102.86% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 15/11/19 27/11/18 21/11/17 30/11/16 17/11/15 25/11/14 26/11/13 -
Price 0.5600 0.5700 0.6200 0.4200 0.5200 0.4900 0.4200 -
P/RPS 12.63 12.16 14.98 12.19 13.22 10.19 7.26 9.66% YoY % 3.87% -18.83% 22.89% -7.79% 29.74% 40.36% - Horiz. % 173.97% 167.49% 206.34% 167.91% 182.09% 140.36% 100.00%
P/EPS 64.59 59.19 41.54 56.79 310.29 77.76 -105.01 - YoY % 9.12% 42.49% -26.85% -81.70% 299.04% 174.05% - Horiz. % -61.51% -56.37% -39.56% -54.08% -295.49% -74.05% 100.00%
EY 1.55 1.69 2.41 1.76 0.32 1.29 -0.95 - YoY % -8.28% -29.88% 36.93% 450.00% -75.19% 235.79% - Horiz. % -163.16% -177.89% -253.68% -185.26% -33.68% -135.79% 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 0.66 0.70 0.82 0.57 0.72 0.82 0.66 - YoY % -5.71% -14.63% 43.86% -20.83% -12.20% 24.24% - Horiz. % 100.00% 106.06% 124.24% 86.36% 109.09% 124.24% 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.
Comment
2Q ended 30.09.2019.pdf 
