[WIDAD] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 136.38%
YoY- 290.45%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 40,832 43,282 42,008 36,036 31,997 28,246 22,272 49.73%
PBT -1,469 -614 2,968 1,363 1,354 -94 -1,408 2.86%
Tax -1,025 -1,272 -1,428 -1,054 -1,101 -638 -416 82.32%
NP -2,494 -1,886 1,540 309 253 -732 -1,824 23.16%
-
NP to SH -1,744 -1,150 2,408 1,226 518 -272 -1,384 16.64%
-
Tax Rate - - 48.11% 77.33% 81.31% - - -
Total Cost 43,326 45,168 40,468 35,727 31,744 28,978 24,096 47.81%
-
Net Worth 22,211 21,562 20,468 20,433 19,449 18,545 17,896 15.47%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 22,211 21,562 20,468 20,433 19,449 18,545 17,896 15.47%
NOSH 123,396 119,791 120,400 120,196 121,562 123,636 119,310 2.26%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -6.11% -4.36% 3.67% 0.86% 0.79% -2.59% -8.19% -
ROE -7.85% -5.33% 11.76% 6.00% 2.67% -1.47% -7.73% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 33.09 36.13 34.89 29.98 26.32 22.85 18.67 46.40%
EPS -1.41 -0.96 2.00 1.02 0.43 -0.22 -1.16 13.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.17 0.17 0.16 0.15 0.15 12.91%
Adjusted Per Share Value based on latest NOSH - 119,571
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.32 1.40 1.36 1.16 1.03 0.91 0.72 49.73%
EPS -0.06 -0.04 0.08 0.04 0.02 -0.01 -0.04 31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0072 0.007 0.0066 0.0066 0.0063 0.006 0.0058 15.49%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.485 0.415 0.23 0.22 0.245 0.20 0.145 -
P/RPS 1.47 1.15 0.66 0.73 0.93 0.88 0.78 52.51%
P/EPS -34.32 -43.23 11.50 21.57 57.42 -90.91 -12.50 95.95%
EY -2.91 -2.31 8.70 4.64 1.74 -1.10 -8.00 -49.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 2.31 1.35 1.29 1.53 1.33 0.97 97.26%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 25/08/14 28/05/14 27/02/14 27/11/13 28/08/13 28/05/13 -
Price 0.435 0.50 0.225 0.25 0.215 0.23 0.165 -
P/RPS 1.31 1.38 0.64 0.83 0.82 1.01 0.88 30.34%
P/EPS -30.78 -52.08 11.25 24.51 50.39 -104.55 -14.22 67.25%
EY -3.25 -1.92 8.89 4.08 1.98 -0.96 -7.03 -40.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 2.78 1.32 1.47 1.34 1.53 1.10 69.07%

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