[WIDAD] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -4.05%
YoY--%
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 19,949 17,412 15,120 12,185 10,649 9,136 0 -
PBT -956 -3,180 2,480 4,145 4,150 4,526 3,972 -
Tax -1,310 -1,086 -996 -225 -256 -134 0 -
NP -2,266 -4,266 1,484 3,920 3,894 4,392 3,972 -
-
NP to SH -2,266 -4,266 1,484 3,737 3,894 4,392 3,972 -
-
Tax Rate - - 40.16% 5.43% 6.17% 2.96% 0.00% -
Total Cost 22,215 21,678 13,636 8,265 6,754 4,744 -3,972 -
-
Net Worth 16,790 14,676 12,939 11,999 0 0 0 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 16,790 14,676 12,939 11,999 0 0 0 -
NOSH 104,938 97,844 90,487 85,711 89,876 89,999 90,272 10.54%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -11.36% -24.50% 9.81% 32.17% 36.57% 48.07% 0.00% -
ROE -13.50% -29.07% 11.47% 31.14% 0.00% 0.00% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 19.01 17.80 16.71 14.22 11.85 10.15 0.00 -
EPS -2.16 -4.36 1.64 4.36 4.33 4.88 4.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.143 0.14 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 100,630
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 0.64 0.56 0.49 0.39 0.34 0.30 0.00 -
EPS -0.07 -0.14 0.05 0.12 0.13 0.14 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0054 0.0047 0.0042 0.0039 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 - - - - - -
Price 0.145 0.27 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.76 1.52 0.00 0.00 0.00 0.00 0.00 -
P/EPS -6.71 -6.19 0.00 0.00 0.00 0.00 0.00 -
EY -14.90 -16.15 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.80 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 05/08/11 13/05/11 - - - - -
Price 0.19 0.235 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.00 1.32 0.00 0.00 0.00 0.00 0.00 -
P/EPS -8.80 -5.39 0.00 0.00 0.00 0.00 0.00 -
EY -11.37 -18.55 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.57 0.00 0.00 0.00 0.00 0.00 -

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 & 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