[WIDAD] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 88.77%
YoY- -14.67%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 25,298 24,387 24,043 23,274 20,924 20,047 19,160 20.33%
PBT 352 994 -90 506 -2,315 -1,985 323 5.89%
Tax -613 -722 -560 -850 -890 -926 -1,024 -28.94%
NP -261 272 -650 -344 -3,205 -2,911 -701 -48.21%
-
NP to SH -144 279 -668 -344 -3,063 -2,919 -591 -60.95%
-
Tax Rate 174.15% 72.64% - 167.98% - - 317.03% -
Total Cost 25,559 24,115 24,693 23,618 24,129 22,958 19,861 18.29%
-
Net Worth 17,896 18,000 18,333 38,099 84,000 13,986 16,936 3.74%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 17,896 18,000 18,333 38,099 84,000 13,986 16,936 3.74%
NOSH 119,310 120,000 122,222 253,999 600,000 93,243 105,853 8.29%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -1.03% 1.12% -2.70% -1.48% -15.32% -14.52% -3.66% -
ROE -0.80% 1.55% -3.64% -0.90% -3.65% -20.87% -3.49% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 21.20 20.32 19.67 9.16 3.49 21.50 18.10 11.10%
EPS -0.12 0.23 -0.55 -0.14 -0.51 -3.13 -0.56 -64.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.14 0.15 0.16 -4.20%
Adjusted Per Share Value based on latest NOSH - 253,999
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.83 0.80 0.79 0.76 0.68 0.66 0.63 20.15%
EPS 0.00 0.01 -0.02 -0.01 -0.10 -0.10 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0059 0.0059 0.006 0.0125 0.0275 0.0046 0.0055 4.78%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.145 0.17 0.14 0.27 0.20 0.17 0.145 -
P/RPS 0.68 0.84 0.71 2.95 5.74 0.79 0.80 -10.25%
P/EPS -120.14 73.12 -25.62 -199.36 -39.18 -5.43 -25.97 177.37%
EY -0.83 1.37 -3.90 -0.50 -2.55 -18.41 -3.85 -64.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.13 0.93 1.80 1.43 1.13 0.91 4.34%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 27/02/13 22/11/12 28/08/12 29/05/12 29/02/12 - -
Price 0.165 0.14 0.14 0.16 0.185 0.17 0.00 -
P/RPS 0.78 0.69 0.71 1.75 5.30 0.79 0.00 -
P/EPS -136.71 60.22 -25.62 -118.14 -36.24 -5.43 0.00 -
EY -0.73 1.66 -3.90 -0.85 -2.76 -18.41 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.93 0.93 1.07 1.32 1.13 0.00 -

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