[WEIDA] QoQ Quarter Result on 30-Sep-2002 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -0.19%
YoY- 43.82%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 25,986 25,917 27,294 22,267 21,443 23,766 19,790 19.97%
PBT 2,320 3,001 2,603 3,020 3,159 1,553 2,993 -15.65%
Tax -1,148 413 -779 -962 -1,097 -894 -542 65.15%
NP 1,172 3,414 1,824 2,058 2,062 659 2,451 -38.93%
-
NP to SH 1,172 3,414 1,824 2,058 2,062 659 2,451 -38.93%
-
Tax Rate 49.48% -13.76% 29.93% 31.85% 34.73% 57.57% 18.11% -
Total Cost 24,814 22,503 25,470 20,209 19,381 23,107 17,339 27.07%
-
Net Worth 75,199 73,978 73,640 72,470 70,731 68,296 67,172 7.83%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 75,199 73,978 73,640 72,470 70,731 68,296 67,172 7.83%
NOSH 39,999 39,988 40,021 40,038 39,961 39,939 39,983 0.02%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.51% 13.17% 6.68% 9.24% 9.62% 2.77% 12.39% -
ROE 1.56% 4.61% 2.48% 2.84% 2.92% 0.96% 3.65% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 64.97 64.81 68.20 55.61 53.66 59.51 49.50 19.93%
EPS 2.93 8.54 4.56 5.14 5.16 1.65 6.13 -38.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.85 1.84 1.81 1.77 1.71 1.68 7.80%
Adjusted Per Share Value based on latest NOSH - 40,038
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 19.49 19.44 20.47 16.70 16.08 17.82 14.84 19.98%
EPS 0.88 2.56 1.37 1.54 1.55 0.49 1.84 -38.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.564 0.5548 0.5523 0.5435 0.5305 0.5122 0.5038 7.83%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.56 0.56 0.55 0.50 0.54 0.57 0.58 -
P/RPS 0.86 0.86 0.81 0.90 1.01 0.96 1.17 -18.59%
P/EPS 19.11 6.56 12.07 9.73 10.47 34.55 9.46 60.00%
EY 5.23 15.25 8.29 10.28 9.56 2.89 10.57 -37.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.30 0.28 0.31 0.33 0.35 -9.79%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 30/05/03 27/02/03 25/11/02 29/08/02 29/05/02 26/02/02 -
Price 0.60 0.56 0.54 0.54 0.54 0.54 0.48 -
P/RPS 0.92 0.86 0.79 0.97 1.01 0.91 0.97 -3.47%
P/EPS 20.48 6.56 11.85 10.51 10.47 32.73 7.83 90.17%
EY 4.88 15.25 8.44 9.52 9.56 3.06 12.77 -47.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.29 0.30 0.31 0.32 0.29 6.80%

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