[WIDAD] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -540.76%
YoY- 3.89%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 36,036 31,997 28,246 22,272 24,388 25,277 23,866 31.51%
PBT 1,363 1,354 -94 -1,408 993 1,569 1,800 -16.88%
Tax -1,054 -1,101 -638 -416 -721 -821 -932 8.52%
NP 309 253 -732 -1,824 272 748 868 -49.67%
-
NP to SH 1,226 518 -272 -1,384 314 724 804 32.38%
-
Tax Rate 77.33% 81.31% - - 72.61% 52.33% 51.78% -
Total Cost 35,727 31,744 28,978 24,096 24,116 24,529 22,998 34.02%
-
Net Worth 20,433 19,449 18,545 17,896 18,115 18,100 16,749 14.13%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 20,433 19,449 18,545 17,896 18,115 18,100 16,749 14.13%
NOSH 120,196 121,562 123,636 119,310 120,769 120,666 111,666 5.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.86% 0.79% -2.59% -8.19% 1.12% 2.96% 3.64% -
ROE 6.00% 2.67% -1.47% -7.73% 1.73% 4.00% 4.80% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 29.98 26.32 22.85 18.67 20.19 20.95 21.37 25.24%
EPS 1.02 0.43 -0.22 -1.16 0.26 0.60 0.72 26.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.15 0.15 0.15 0.15 0.15 8.67%
Adjusted Per Share Value based on latest NOSH - 119,310
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.16 1.03 0.91 0.72 0.79 0.82 0.77 31.31%
EPS 0.04 0.02 -0.01 -0.04 0.01 0.02 0.03 21.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0066 0.0063 0.006 0.0058 0.0059 0.0058 0.0054 14.27%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.22 0.245 0.20 0.145 0.17 0.14 0.27 -
P/RPS 0.73 0.93 0.88 0.78 0.84 0.67 1.26 -30.43%
P/EPS 21.57 57.42 -90.91 -12.50 65.38 23.33 37.50 -30.76%
EY 4.64 1.74 -1.10 -8.00 1.53 4.29 2.67 44.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.53 1.33 0.97 1.13 0.93 1.80 -19.86%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 28/08/13 28/05/13 27/02/13 22/11/12 28/08/12 -
Price 0.25 0.215 0.23 0.165 0.14 0.14 0.16 -
P/RPS 0.83 0.82 1.01 0.88 0.69 0.67 0.75 6.97%
P/EPS 24.51 50.39 -104.55 -14.22 53.85 23.33 22.22 6.73%
EY 4.08 1.98 -0.96 -7.03 1.86 4.29 4.50 -6.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.34 1.53 1.10 0.93 0.93 1.07 23.51%

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