[WIDAD] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -42.17%
YoY- 115.85%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 23,998 14,123 5,568 24,388 18,958 11,933 4,657 198.04%
PBT 1,016 -47 -352 993 1,177 900 290 130.49%
Tax -826 -319 -104 -721 -616 -466 -213 146.62%
NP 190 -366 -456 272 561 434 77 82.50%
-
NP to SH 389 -136 -346 314 543 402 -360 -
-
Tax Rate 81.30% - - 72.61% 52.34% 51.78% 73.45% -
Total Cost 23,808 14,489 6,024 24,116 18,397 11,499 4,580 199.78%
-
Net Worth 19,449 18,545 17,896 18,115 18,100 16,749 84,000 -62.26%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 19,449 18,545 17,896 18,115 18,100 16,749 84,000 -62.26%
NOSH 121,562 123,636 119,310 120,769 120,666 111,666 600,000 -65.47%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.79% -2.59% -8.19% 1.12% 2.96% 3.64% 1.65% -
ROE 2.00% -0.73% -1.93% 1.73% 3.00% 2.40% -0.43% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 19.74 11.42 4.67 20.19 15.71 10.69 0.78 760.29%
EPS 0.32 -0.11 -0.29 0.26 0.45 0.36 0.06 204.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.15 0.15 0.15 0.15 0.14 9.30%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.78 0.46 0.18 0.79 0.61 0.39 0.15 199.84%
EPS 0.01 0.00 -0.01 0.01 0.02 0.01 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0063 0.006 0.0058 0.0059 0.0058 0.0054 0.0271 -62.15%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.245 0.20 0.145 0.17 0.14 0.27 0.20 -
P/RPS 1.24 1.75 3.11 0.84 0.89 2.53 25.77 -86.74%
P/EPS 76.56 -181.82 -50.00 65.38 31.11 75.00 -333.33 -
EY 1.31 -0.55 -2.00 1.53 3.21 1.33 -0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.33 0.97 1.13 0.93 1.80 1.43 4.60%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 28/05/13 27/02/13 22/11/12 28/08/12 29/05/12 -
Price 0.215 0.23 0.165 0.14 0.14 0.16 0.185 -
P/RPS 1.09 2.01 3.54 0.69 0.89 1.50 23.84 -87.18%
P/EPS 67.19 -209.09 -56.90 53.85 31.11 44.44 -308.33 -
EY 1.49 -0.48 -1.76 1.86 3.21 2.25 -0.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.53 1.10 0.93 0.93 1.07 1.32 1.00%

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