[WEIDA] QoQ Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 42.86%
YoY- 8.23%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 56,106 25,408 123,846 98,232 71,276 34,106 123,255 -40.79%
PBT 7,298 4,174 17,949 15,820 11,209 6,390 20,294 -49.39%
Tax -2,327 -940 -5,536 -6,031 -4,357 -2,372 -7,947 -55.87%
NP 4,971 3,234 12,413 9,789 6,852 4,018 12,347 -45.44%
-
NP to SH 4,895 2,700 12,413 9,789 6,852 4,018 12,347 -46.00%
-
Tax Rate 31.89% 22.52% 30.84% 38.12% 38.87% 37.12% 39.16% -
Total Cost 51,135 22,174 111,433 88,443 64,424 30,088 110,908 -40.29%
-
Net Worth 104,035 101,584 99,997 92,021 92,400 89,555 85,593 13.87%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 104,035 101,584 99,997 92,021 92,400 89,555 85,593 13.87%
NOSH 133,378 133,663 133,329 133,365 40,000 39,980 39,996 123.04%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 8.86% 12.73% 10.02% 9.97% 9.61% 11.78% 10.02% -
ROE 4.71% 2.66% 12.41% 10.64% 7.42% 4.49% 14.43% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 42.07 19.01 92.89 73.66 178.19 85.31 308.16 -73.45%
EPS 3.67 2.02 9.31 7.34 17.13 10.05 30.87 -75.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.76 0.75 0.69 2.31 2.24 2.14 -48.94%
Adjusted Per Share Value based on latest NOSH - 133,499
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 42.08 19.06 92.88 73.67 53.46 25.58 92.44 -40.79%
EPS 3.67 2.03 9.31 7.34 5.14 3.01 9.26 -46.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7803 0.7619 0.75 0.6902 0.693 0.6717 0.6419 13.88%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.90 1.10 1.40 1.55 1.49 1.58 1.62 -
P/RPS 2.14 5.79 1.51 2.10 0.84 1.85 0.53 153.35%
P/EPS 24.52 54.46 15.04 21.12 8.70 15.72 5.25 179.14%
EY 4.08 1.84 6.65 4.74 11.50 6.36 19.06 -64.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.45 1.87 2.25 0.65 0.71 0.76 31.76%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 30/08/05 31/05/05 28/02/05 23/11/04 30/08/04 26/05/04 -
Price 0.64 0.96 1.18 1.50 1.65 1.49 1.51 -
P/RPS 1.52 5.05 1.27 2.04 0.93 1.75 0.49 112.55%
P/EPS 17.44 47.52 12.67 20.44 9.63 14.83 4.89 133.25%
EY 5.73 2.10 7.89 4.89 10.38 6.74 20.44 -57.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.26 1.57 2.17 0.71 0.67 0.71 10.06%

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