Highlights

[WIDETEC] YoY Quarter Result on 2013-03-31 [#4]

Stock [WIDETEC]: WIDETECH (MALAYSIA) BHD
Announcement Date 30-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     143.22%    YoY -     182.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,565 2,262 2,707 2,859 2,078 2,311 2,403 -6.89%
  YoY % -30.81% -16.44% -5.32% 37.58% -10.08% -3.83% -
  Horiz. % 65.13% 94.13% 112.65% 118.98% 86.48% 96.17% 100.00%
PBT 186 369 -3,747 837 -510 16 -252 -
  YoY % -49.59% 109.85% -547.67% 264.12% -3,287.50% 106.35% -
  Horiz. % -73.81% -146.43% 1,486.90% -332.14% 202.38% -6.35% 100.00%
Tax 1 -47 563 -4 28 -110 -39 -
  YoY % 102.13% -108.35% 14,175.00% -114.29% 125.45% -182.05% -
  Horiz. % -2.56% 120.51% -1,443.59% 10.26% -71.79% 282.05% 100.00%
NP 187 322 -3,184 833 -482 -94 -291 -
  YoY % -41.93% 110.11% -482.23% 272.82% -412.77% 67.70% -
  Horiz. % -64.26% -110.65% 1,094.16% -286.25% 165.64% 32.30% 100.00%
NP to SH 220 92 -5,573 290 -353 -181 -484 -
  YoY % 139.13% 101.65% -2,021.72% 182.15% -95.03% 62.60% -
  Horiz. % -45.45% -19.01% 1,151.45% -59.92% 72.93% 37.40% 100.00%
Tax Rate -0.54 % 12.74 % - % 0.48 % - % 687.50 % - % -
  YoY % -104.24% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.08% 1.85% 0.00% 0.07% 0.00% 100.00% -
Total Cost 1,378 1,940 5,891 2,026 2,560 2,405 2,694 -10.56%
  YoY % -28.97% -67.07% 190.77% -20.86% 6.44% -10.73% -
  Horiz. % 51.15% 72.01% 218.67% 75.20% 95.03% 89.27% 100.00%
Net Worth 31,327 29,089 24,166 29,089 28,642 30,520 31,008 0.17%
  YoY % 7.69% 20.37% -16.92% 1.56% -6.16% -1.57% -
  Horiz. % 101.03% 93.81% 77.94% 93.81% 92.37% 98.43% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 31,327 29,089 24,166 29,089 28,642 30,520 31,008 0.17%
  YoY % 7.69% 20.37% -16.92% 1.56% -6.16% -1.57% -
  Horiz. % 101.03% 93.81% 77.94% 93.81% 92.37% 98.43% 100.00%
NOSH 44,753 44,753 44,753 44,753 44,753 44,883 44,939 -0.07%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.29% -0.12% -
  Horiz. % 99.59% 99.59% 99.59% 99.59% 99.59% 99.88% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 11.95 % 14.24 % -117.62 % 29.14 % -23.20 % -4.07 % -12.11 % -
  YoY % -16.08% 112.11% -503.64% 225.60% -470.02% 66.39% -
  Horiz. % -98.68% -117.59% 971.26% -240.63% 191.58% 33.61% 100.00%
ROE 0.70 % 0.32 % -23.06 % 1.00 % -1.23 % -0.59 % -1.56 % -
  YoY % 118.75% 101.39% -2,406.00% 181.30% -108.47% 62.18% -
  Horiz. % -44.87% -20.51% 1,478.21% -64.10% 78.85% 37.82% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.50 5.05 6.05 6.39 4.64 5.15 5.35 -6.82%
  YoY % -30.69% -16.53% -5.32% 37.72% -9.90% -3.74% -
  Horiz. % 65.42% 94.39% 113.08% 119.44% 86.73% 96.26% 100.00%
EPS 0.49 0.21 -12.45 0.65 -0.79 0.00 -0.01 -
  YoY % 133.33% 101.69% -2,015.38% 182.28% 0.00% 0.00% -
  Horiz. % -4,900.00% -2,100.00% 124,500.00% -6,500.00% 7,900.00% -0.00% 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 0.7000 0.6500 0.5400 0.6500 0.6400 0.6800 0.6900 0.24%
  YoY % 7.69% 20.37% -16.92% 1.56% -5.88% -1.45% -
  Horiz. % 101.45% 94.20% 78.26% 94.20% 92.75% 98.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 44,753
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.50 5.05 6.05 6.39 4.64 5.16 5.37 -6.88%
  YoY % -30.69% -16.53% -5.32% 37.72% -10.08% -3.91% -
  Horiz. % 65.18% 94.04% 112.66% 118.99% 86.41% 96.09% 100.00%
EPS 0.49 0.21 -12.45 0.65 -0.79 -0.40 -1.08 -
  YoY % 133.33% 101.69% -2,015.38% 182.28% -97.50% 62.96% -
  Horiz. % -45.37% -19.44% 1,152.78% -60.19% 73.15% 37.04% 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 0.7000 0.6500 0.5400 0.6500 0.6400 0.6820 0.6929 0.17%
  YoY % 7.69% 20.37% -16.92% 1.56% -6.16% -1.57% -
  Horiz. % 101.02% 93.81% 77.93% 93.81% 92.37% 98.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.4900 0.4700 0.4150 0.4300 0.5200 0.9600 0.4900 -
P/RPS 14.01 9.30 6.86 6.73 11.20 18.64 9.16 7.33%
  YoY % 50.65% 35.57% 1.93% -39.91% -39.91% 103.49% -
  Horiz. % 152.95% 101.53% 74.89% 73.47% 122.27% 203.49% 100.00%
P/EPS 99.68 228.63 -3.33 66.36 -65.93 -238.06 -45.50 -
  YoY % -56.40% 6,965.77% -105.02% 200.65% 72.31% -423.21% -
  Horiz. % -219.08% -502.48% 7.32% -145.85% 144.90% 523.21% 100.00%
EY 1.00 0.44 -30.01 1.51 -1.52 -0.42 -2.20 -
  YoY % 127.27% 101.47% -2,087.42% 199.34% -261.90% 80.91% -
  Horiz. % -45.45% -20.00% 1,364.09% -68.64% 69.09% 19.09% 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 0.70 0.72 0.77 0.66 0.81 1.41 0.71 -0.24%
  YoY % -2.78% -6.49% 16.67% -18.52% -42.55% 98.59% -
  Horiz. % 98.59% 101.41% 108.45% 92.96% 114.08% 198.59% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 28/05/15 28/05/14 30/05/13 24/05/12 25/05/11 25/05/10 -
Price 0.4100 0.4700 0.4500 0.5100 0.5100 0.9300 0.5000 -
P/RPS 11.72 9.30 7.44 7.98 10.98 18.06 9.35 3.83%
  YoY % 26.02% 25.00% -6.77% -27.32% -39.20% 93.16% -
  Horiz. % 125.35% 99.47% 79.57% 85.35% 117.43% 193.16% 100.00%
P/EPS 83.40 228.63 -3.61 78.70 -64.66 -230.62 -46.43 -
  YoY % -63.52% 6,433.24% -104.59% 221.71% 71.96% -396.70% -
  Horiz. % -179.63% -492.42% 7.78% -169.50% 139.26% 496.70% 100.00%
EY 1.20 0.44 -27.67 1.27 -1.55 -0.43 -2.15 -
  YoY % 172.73% 101.59% -2,278.74% 181.94% -260.47% 80.00% -
  Horiz. % -55.81% -20.47% 1,286.98% -59.07% 72.09% 20.00% 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 0.59 0.72 0.83 0.78 0.80 1.37 0.72 -3.26%
  YoY % -18.06% -13.25% 6.41% -2.50% -41.61% 90.28% -
  Horiz. % 81.94% 100.00% 115.28% 108.33% 111.11% 190.28% 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