[WIDAD] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 150.0%
YoY- 377.27%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 11,139 10,502 12,038 9,874 8,555 5,568 5,429 61.67%
PBT -1,050 742 347 1,063 305 -352 -184 220.35%
Tax -279 -357 -228 -507 -215 -104 -105 92.18%
NP -1,329 385 119 556 90 -456 -289 177.30%
-
NP to SH -1,178 602 837 525 210 -346 -264 171.77%
-
Tax Rate - 48.11% 65.71% 47.70% 70.49% - - -
Total Cost 12,468 10,117 11,919 9,318 8,465 6,024 5,718 68.39%
-
Net Worth 21,636 20,468 20,327 19,090 18,529 17,896 18,000 13.08%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 21,636 20,468 20,327 19,090 18,529 17,896 18,000 13.08%
NOSH 120,204 120,400 119,571 119,318 123,529 119,310 120,000 0.11%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -11.93% 3.67% 0.99% 5.63% 1.05% -8.19% -5.32% -
ROE -5.44% 2.94% 4.12% 2.75% 1.13% -1.93% -1.47% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.27 8.72 10.07 8.28 6.93 4.67 4.52 61.63%
EPS -0.98 0.50 0.70 0.44 0.17 -0.29 -0.22 171.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.16 0.15 0.15 0.15 12.96%
Adjusted Per Share Value based on latest NOSH - 119,318
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.36 0.34 0.39 0.32 0.28 0.18 0.18 58.94%
EPS -0.04 0.02 0.03 0.02 0.01 -0.01 -0.01 152.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.007 0.0066 0.0066 0.0062 0.006 0.0058 0.0058 13.39%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.415 0.23 0.22 0.245 0.20 0.145 0.17 -
P/RPS 4.48 2.64 2.19 2.96 2.89 3.11 3.76 12.42%
P/EPS -42.35 46.00 31.43 55.68 117.65 -50.00 -77.27 -33.10%
EY -2.36 2.17 3.18 1.80 0.85 -2.00 -1.29 49.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 1.35 1.29 1.53 1.33 0.97 1.13 61.28%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 28/05/14 27/02/14 27/11/13 28/08/13 28/05/13 27/02/13 -
Price 0.50 0.225 0.25 0.215 0.23 0.165 0.14 -
P/RPS 5.40 2.58 2.48 2.60 3.32 3.54 3.09 45.23%
P/EPS -51.02 45.00 35.71 48.86 135.29 -56.90 -63.64 -13.73%
EY -1.96 2.22 2.80 2.05 0.74 -1.76 -1.57 15.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 1.32 1.47 1.34 1.53 1.10 0.93 107.92%

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