[WEIDA] QoQ Quarter Result on 30-Jun-2003 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -65.67%
YoY- -43.16%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 32,813 32,342 32,214 25,986 25,917 27,294 22,267 29.46%
PBT 5,936 6,024 6,014 2,320 3,001 2,603 3,020 56.84%
Tax -2,634 -2,941 -1,224 -1,148 413 -779 -962 95.59%
NP 3,302 3,083 4,790 1,172 3,414 1,824 2,058 37.01%
-
NP to SH 3,302 3,083 4,790 1,172 3,414 1,824 2,058 37.01%
-
Tax Rate 44.37% 48.82% 20.35% 49.48% -13.76% 29.93% 31.85% -
Total Cost 29,511 29,259 27,424 24,814 22,503 25,470 20,209 28.68%
-
Net Worth 85,548 79,974 79,966 75,199 73,978 73,640 72,470 11.68%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 85,548 79,974 79,966 75,199 73,978 73,640 72,470 11.68%
NOSH 39,975 39,987 39,983 39,999 39,988 40,021 40,038 -0.10%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 10.06% 9.53% 14.87% 4.51% 13.17% 6.68% 9.24% -
ROE 3.86% 3.86% 5.99% 1.56% 4.61% 2.48% 2.84% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 82.08 80.88 80.57 64.97 64.81 68.20 55.61 29.60%
EPS 8.26 2.31 11.98 2.93 8.54 4.56 5.14 37.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.00 2.00 1.88 1.85 1.84 1.81 11.80%
Adjusted Per Share Value based on latest NOSH - 39,999
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 24.61 24.26 24.16 19.49 19.44 20.47 16.70 29.46%
EPS 2.48 2.31 3.59 0.88 2.56 1.37 1.54 37.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6416 0.5998 0.5998 0.564 0.5548 0.5523 0.5435 11.68%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.62 1.59 1.09 0.56 0.56 0.55 0.50 -
P/RPS 1.97 1.97 1.35 0.86 0.86 0.81 0.90 68.50%
P/EPS 19.61 20.62 9.10 19.11 6.56 12.07 9.73 59.48%
EY 5.10 4.85 10.99 5.23 15.25 8.29 10.28 -37.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.80 0.55 0.30 0.30 0.30 0.28 94.46%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 25/02/04 28/11/03 26/08/03 30/05/03 27/02/03 25/11/02 -
Price 1.51 1.58 1.50 0.60 0.56 0.54 0.54 -
P/RPS 1.84 1.95 1.86 0.92 0.86 0.79 0.97 53.17%
P/EPS 18.28 20.49 12.52 20.48 6.56 11.85 10.51 44.57%
EY 5.47 4.88 7.99 4.88 15.25 8.44 9.52 -30.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.79 0.75 0.32 0.30 0.29 0.30 77.49%

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