[WIDAD] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -31.06%
YoY- 3.89%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 12,038 9,874 8,555 5,568 5,429 7,025 7,276 39.75%
PBT 347 1,063 305 -352 -184 278 610 -31.27%
Tax -228 -507 -215 -104 -105 -150 -254 -6.92%
NP 119 556 90 -456 -289 128 356 -51.73%
-
NP to SH 837 525 210 -346 -264 110 762 6.44%
-
Tax Rate 65.71% 47.70% 70.49% - - 53.96% 41.64% -
Total Cost 11,919 9,318 8,465 6,024 5,718 6,897 6,920 43.54%
-
Net Worth 20,327 19,090 18,529 17,896 18,000 18,333 38,099 -34.14%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 20,327 19,090 18,529 17,896 18,000 18,333 38,099 -34.14%
NOSH 119,571 119,318 123,529 119,310 120,000 122,222 253,999 -39.40%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.99% 5.63% 1.05% -8.19% -5.32% 1.82% 4.89% -
ROE 4.12% 2.75% 1.13% -1.93% -1.47% 0.60% 2.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.07 8.28 6.93 4.67 4.52 5.75 2.86 130.91%
EPS 0.70 0.44 0.17 -0.29 -0.22 0.09 0.30 75.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.15 0.15 0.15 0.15 0.15 8.67%
Adjusted Per Share Value based on latest NOSH - 119,310
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.39 0.32 0.28 0.18 0.18 0.23 0.23 42.06%
EPS 0.03 0.02 0.01 -0.01 -0.01 0.00 0.02 30.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0066 0.0062 0.006 0.0058 0.0058 0.0059 0.0123 -33.89%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.22 0.245 0.20 0.145 0.17 0.14 0.27 -
P/RPS 2.19 2.96 2.89 3.11 3.76 2.44 9.43 -62.11%
P/EPS 31.43 55.68 117.65 -50.00 -77.27 155.56 90.00 -50.31%
EY 3.18 1.80 0.85 -2.00 -1.29 0.64 1.11 101.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.53 1.33 0.97 1.13 0.93 1.80 -19.86%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 28/08/13 28/05/13 27/02/13 22/11/12 28/08/12 -
Price 0.25 0.215 0.23 0.165 0.14 0.14 0.16 -
P/RPS 2.48 2.60 3.32 3.54 3.09 2.44 5.59 -41.74%
P/EPS 35.71 48.86 135.29 -56.90 -63.64 155.56 53.33 -23.40%
EY 2.80 2.05 0.74 -1.76 -1.57 0.64 1.88 30.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.34 1.53 1.10 0.93 0.93 1.07 23.51%

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