[WIDAD] QoQ TTM Result on 30-Jun-2015 [#2]

Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 7.07%
YoY- -634.86%
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 38,519 36,755 33,654 33,515 35,570 38,537 42,662 -6.57%
PBT 3,055 2,205 -3,938 -4,554 -5,001 -4,282 -755 -
Tax -864 -894 -866 -787 -778 -895 -997 -9.09%
NP 2,191 1,311 -4,804 -5,341 -5,779 -5,177 -1,752 -
-
NP to SH -148 -871 -3,868 -4,204 -4,524 -3,862 -472 -53.81%
-
Tax Rate 28.28% 40.54% - - - - - -
Total Cost 36,328 35,444 38,458 38,856 41,349 43,714 44,414 -12.52%
-
Net Worth 24,355 25,563 27,379 24,514 21,600 21,292 21,989 7.04%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 24,355 25,563 27,379 24,514 21,600 21,292 21,989 7.04%
NOSH 135,306 134,545 136,896 136,190 119,999 125,252 122,166 7.04%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 5.69% 3.57% -14.27% -15.94% -16.25% -13.43% -4.11% -
ROE -0.61% -3.41% -14.13% -17.15% -20.94% -18.14% -2.15% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 28.47 27.32 24.58 24.61 29.64 30.77 34.92 -12.71%
EPS -0.11 -0.65 -2.83 -3.09 -3.77 -3.08 -0.39 -56.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.19 0.20 0.18 0.18 0.17 0.18 0.00%
Adjusted Per Share Value based on latest NOSH - 136,190
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1.24 1.19 1.09 1.08 1.15 1.24 1.38 -6.87%
EPS 0.00 -0.03 -0.12 -0.14 -0.15 -0.12 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0079 0.0083 0.0088 0.0079 0.007 0.0069 0.0071 7.37%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.145 0.16 0.155 0.23 0.395 0.31 0.485 -
P/RPS 0.51 0.59 0.63 0.93 1.33 1.01 1.39 -48.71%
P/EPS -132.56 -24.72 -5.49 -7.45 -10.48 -10.05 -125.53 3.69%
EY -0.75 -4.05 -18.23 -13.42 -9.54 -9.95 -0.80 -4.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.84 0.78 1.28 2.19 1.82 2.69 -55.04%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 29/02/16 30/11/15 28/08/15 12/05/15 17/02/15 24/11/14 -
Price 0.175 0.15 0.165 0.125 0.335 0.35 0.435 -
P/RPS 0.61 0.55 0.67 0.51 1.13 1.14 1.25 -37.98%
P/EPS -159.99 -23.17 -5.84 -4.05 -8.89 -11.35 -112.59 26.36%
EY -0.63 -4.32 -17.12 -24.69 -11.25 -8.81 -0.89 -20.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.79 0.83 0.69 1.86 2.06 2.42 -45.60%

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