[WIDAD] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -76.62%
YoY- -56.27%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 87,743 82,560 48,306 17,217 85,851 61,907 36,961 77.67%
PBT 68,051 11,336 4,932 1,548 4,926 6,833 4,502 508.32%
Tax 2,743 -5,167 -2,203 -609 -914 -2,333 -1,483 -
NP 70,794 6,169 2,729 939 4,012 4,500 3,019 714.56%
-
NP to SH 70,794 6,169 2,729 938 4,012 4,500 3,019 714.56%
-
Tax Rate -4.03% 45.58% 44.67% 39.34% 18.55% 34.14% 32.94% -
Total Cost 16,949 76,391 45,577 16,278 81,839 57,407 33,942 -36.97%
-
Net Worth 351,129 281,887 281,887 299,081 172,476 171,824 171,824 60.82%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 351,129 281,887 281,887 299,081 172,476 171,824 171,824 60.82%
NOSH 2,752,500 2,736,500 2,736,500 2,736,500 2,489,235 2,454,641 2,454,641 7.91%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 80.68% 7.47% 5.65% 5.45% 4.67% 7.27% 8.17% -
ROE 20.16% 2.19% 0.97% 0.31% 2.33% 2.62% 1.76% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 3.25 3.22 1.89 0.69 3.48 2.52 1.51 66.46%
EPS 2.62 0.24 0.11 0.04 0.16 0.18 0.12 676.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.11 0.11 0.12 0.07 0.07 0.07 50.91%
Adjusted Per Share Value based on latest NOSH - 2,736,500
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 2.83 2.67 1.56 0.56 2.77 2.00 1.19 77.88%
EPS 2.29 0.20 0.09 0.03 0.13 0.15 0.10 701.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1134 0.091 0.091 0.0966 0.0557 0.0555 0.0555 60.81%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.365 0.39 0.40 0.585 0.795 0.59 0.48 -
P/RPS 11.24 12.11 21.22 84.68 22.82 23.39 31.88 -49.99%
P/EPS 13.93 162.01 375.61 1,554.39 488.24 321.83 390.27 -89.09%
EY 7.18 0.62 0.27 0.06 0.20 0.31 0.26 808.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 3.55 3.64 4.88 11.36 8.43 6.86 -44.75%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 29/11/21 30/09/21 31/05/21 31/03/21 30/11/20 28/08/20 -
Price 0.33 0.375 0.39 0.41 0.585 0.625 0.54 -
P/RPS 10.16 11.64 20.69 59.35 16.79 24.78 35.86 -56.76%
P/EPS 12.59 155.78 366.22 1,089.40 359.27 340.92 439.05 -90.57%
EY 7.94 0.64 0.27 0.09 0.28 0.29 0.23 953.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 3.41 3.55 3.42 8.36 8.93 7.71 -52.20%

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