[WIDAD] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 160.69%
YoY- -72.44%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 10,502 12,038 9,874 8,555 5,568 5,429 7,025 30.77%
PBT 742 347 1,063 305 -352 -184 278 92.53%
Tax -357 -228 -507 -215 -104 -105 -150 78.35%
NP 385 119 556 90 -456 -289 128 108.50%
-
NP to SH 602 837 525 210 -346 -264 110 210.87%
-
Tax Rate 48.11% 65.71% 47.70% 70.49% - - 53.96% -
Total Cost 10,117 11,919 9,318 8,465 6,024 5,718 6,897 29.13%
-
Net Worth 20,468 20,327 19,090 18,529 17,896 18,000 18,333 7.62%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 20,468 20,327 19,090 18,529 17,896 18,000 18,333 7.62%
NOSH 120,400 119,571 119,318 123,529 119,310 120,000 122,222 -0.99%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.67% 0.99% 5.63% 1.05% -8.19% -5.32% 1.82% -
ROE 2.94% 4.12% 2.75% 1.13% -1.93% -1.47% 0.60% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.72 10.07 8.28 6.93 4.67 4.52 5.75 32.03%
EPS 0.50 0.70 0.44 0.17 -0.29 -0.22 0.09 214.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.16 0.15 0.15 0.15 0.15 8.71%
Adjusted Per Share Value based on latest NOSH - 123,529
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.34 0.39 0.32 0.28 0.18 0.18 0.23 29.79%
EPS 0.02 0.03 0.02 0.01 -0.01 -0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0066 0.0066 0.0062 0.006 0.0058 0.0058 0.0059 7.76%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.23 0.22 0.245 0.20 0.145 0.17 0.14 -
P/RPS 2.64 2.19 2.96 2.89 3.11 3.76 2.44 5.39%
P/EPS 46.00 31.43 55.68 117.65 -50.00 -77.27 155.56 -55.64%
EY 2.17 3.18 1.80 0.85 -2.00 -1.29 0.64 125.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.29 1.53 1.33 0.97 1.13 0.93 28.23%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 27/02/14 27/11/13 28/08/13 28/05/13 27/02/13 22/11/12 -
Price 0.225 0.25 0.215 0.23 0.165 0.14 0.14 -
P/RPS 2.58 2.48 2.60 3.32 3.54 3.09 2.44 3.79%
P/EPS 45.00 35.71 48.86 135.29 -56.90 -63.64 155.56 -56.29%
EY 2.22 2.80 2.05 0.74 -1.76 -1.57 0.64 129.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.47 1.34 1.53 1.10 0.93 0.93 26.32%

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