[WIDAD] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 292.21%
YoY- -56.27%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 5,183 34,254 31,088 17,217 23,944 24,946 12,340 -43.82%
PBT 56,715 6,404 3,383 1,548 -1,907 2,331 1,336 1108.63%
Tax 7,910 -2,964 -1,594 -610 1,419 -850 -462 -
NP 64,625 3,440 1,789 938 -488 1,481 874 1647.92%
-
NP to SH 64,625 3,440 1,789 938 -488 1,481 874 1647.92%
-
Tax Rate -13.95% 46.28% 47.12% 39.41% - 36.47% 34.58% -
Total Cost -59,442 30,814 29,299 16,279 24,432 23,465 11,466 -
-
Net Worth 351,129 281,887 281,887 299,081 172,476 171,824 171,824 60.82%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 351,129 281,887 281,887 299,081 172,476 171,824 171,824 60.82%
NOSH 2,752,500 2,736,500 2,736,500 2,736,500 2,489,235 2,454,641 2,454,641 7.91%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 1,246.86% 10.04% 5.75% 5.45% -2.04% 5.94% 7.08% -
ROE 18.40% 1.22% 0.63% 0.31% -0.28% 0.86% 0.51% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 0.19 1.34 1.21 0.69 0.97 1.02 0.50 -47.44%
EPS 2.39 0.13 0.07 0.04 -0.02 0.06 0.04 1417.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.11 0.11 0.12 0.07 0.07 0.07 50.91%
Adjusted Per Share Value based on latest NOSH - 2,736,500
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 0.17 1.12 1.02 0.56 0.78 0.82 0.40 -43.38%
EPS 2.11 0.11 0.06 0.03 -0.02 0.05 0.03 1590.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1149 0.0922 0.0922 0.0978 0.0564 0.0562 0.0562 60.87%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.365 0.39 0.40 0.585 0.795 0.59 0.48 -
P/RPS 190.21 29.18 32.97 84.68 81.81 58.05 95.48 58.12%
P/EPS 15.26 290.53 572.97 1,554.39 -4,014.01 977.88 1,348.09 -94.91%
EY 6.56 0.34 0.17 0.06 -0.02 0.10 0.07 1946.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 3.55 3.64 4.88 11.36 8.43 6.86 -44.75%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 29/11/21 30/09/21 31/05/21 31/03/21 30/11/20 28/08/20 -
Price 0.33 0.375 0.39 0.41 0.585 0.625 0.54 -
P/RPS 171.97 28.05 32.15 59.35 60.20 61.50 107.42 36.73%
P/EPS 13.79 279.35 558.65 1,089.40 -2,953.71 1,035.89 1,516.60 -95.60%
EY 7.25 0.36 0.18 0.09 -0.03 0.10 0.07 2086.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 3.41 3.55 3.42 8.36 8.93 7.71 -52.20%

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