[WIDAD] QoQ Quarter Result on 30-Sep-2023 [#3]

Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -2322.97%
YoY- -732.1%
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 56,624 30,853 62,781 32,044 26,830 49,494 52,041 5.78%
PBT -5,352 350 631 -18,024 -2,609 9,763 9,241 -
Tax -2,295 -6 -3 -987 1,690 -2,350 -2,834 -13.10%
NP -7,647 344 628 -19,011 -919 7,413 6,407 -
-
NP to SH -7,647 344 628 -19,011 -919 7,496 6,324 -
-
Tax Rate - 1.71% 0.48% - - 24.07% 30.67% -
Total Cost 64,271 30,509 62,153 51,055 27,749 42,081 45,634 25.62%
-
Net Worth 467,165 405,394 366,463 385,545 357,825 357,825 357,825 19.43%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 467,165 405,394 366,463 385,545 357,825 357,825 357,825 19.43%
NOSH 3,096,453 2,929,287 2,835,622 2,809,075 2,752,500 2,752,500 2,752,500 8.15%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -13.50% 1.11% 1.00% -59.33% -3.43% 14.98% 12.31% -
ROE -1.64% 0.08% 0.17% -4.93% -0.26% 2.09% 1.77% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 1.94 1.07 2.23 1.16 0.97 1.80 1.89 1.75%
EPS -0.26 0.01 0.02 -0.69 -0.03 0.27 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.14 0.13 0.14 0.13 0.13 0.13 14.83%
Adjusted Per Share Value based on latest NOSH - 3,096,453
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 1.83 1.00 2.03 1.03 0.87 1.60 1.68 5.86%
EPS -0.25 0.01 0.02 -0.61 -0.03 0.24 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1509 0.1309 0.1183 0.1245 0.1156 0.1156 0.1156 19.42%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.51 0.42 0.42 0.43 0.36 0.365 0.365 -
P/RPS 26.30 39.42 18.86 36.95 36.93 20.30 19.31 22.84%
P/EPS -194.73 3,535.42 1,885.29 -62.29 -1,078.24 134.03 158.87 -
EY -0.51 0.03 0.05 -1.61 -0.09 0.75 0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 3.00 3.23 3.07 2.77 2.81 2.81 8.81%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 23/08/23 30/05/23 28/02/23 30/11/22 30/08/22 31/05/22 -
Price 0.465 0.44 0.435 0.41 0.42 0.355 0.36 -
P/RPS 23.98 41.30 19.53 35.24 43.09 19.74 19.04 16.60%
P/EPS -177.55 3,703.77 1,952.62 -59.39 -1,257.94 130.35 156.69 -
EY -0.56 0.03 0.05 -1.68 -0.08 0.77 0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 3.14 3.35 2.93 3.23 2.73 2.77 3.33%

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