[WIDAD] QoQ TTM Result on 30-Sep-2012 [#3]

Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -94.19%
YoY- -13.03%
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 26,577 25,298 24,387 24,043 23,274 20,924 20,047 20.70%
PBT 47 352 994 -90 506 -2,315 -1,985 -
Tax -574 -613 -722 -560 -850 -890 -926 -27.32%
NP -527 -261 272 -650 -344 -3,205 -2,911 -68.03%
-
NP to SH -290 -144 279 -668 -344 -3,063 -2,919 -78.57%
-
Tax Rate 1,221.28% 174.15% 72.64% - 167.98% - - -
Total Cost 27,104 25,559 24,115 24,693 23,618 24,129 22,958 11.71%
-
Net Worth 18,529 17,896 18,000 18,333 38,099 84,000 13,986 20.64%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 18,529 17,896 18,000 18,333 38,099 84,000 13,986 20.64%
NOSH 123,529 119,310 120,000 122,222 253,999 600,000 93,243 20.64%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -1.98% -1.03% 1.12% -2.70% -1.48% -15.32% -14.52% -
ROE -1.57% -0.80% 1.55% -3.64% -0.90% -3.65% -20.87% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 21.51 21.20 20.32 19.67 9.16 3.49 21.50 0.03%
EPS -0.23 -0.12 0.23 -0.55 -0.14 -0.51 -3.13 -82.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.15 0.14 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 122,222
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.86 0.82 0.79 0.78 0.75 0.68 0.65 20.53%
EPS -0.01 0.00 0.01 -0.02 -0.01 -0.10 -0.09 -76.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.006 0.0058 0.0058 0.0059 0.0123 0.0271 0.0045 21.16%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.20 0.145 0.17 0.14 0.27 0.20 0.17 -
P/RPS 0.93 0.68 0.84 0.71 2.95 5.74 0.79 11.50%
P/EPS -85.19 -120.14 73.12 -25.62 -199.36 -39.18 -5.43 527.75%
EY -1.17 -0.83 1.37 -3.90 -0.50 -2.55 -18.41 -84.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.97 1.13 0.93 1.80 1.43 1.13 11.48%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 28/05/13 27/02/13 22/11/12 28/08/12 29/05/12 29/02/12 -
Price 0.23 0.165 0.14 0.14 0.16 0.185 0.17 -
P/RPS 1.07 0.78 0.69 0.71 1.75 5.30 0.79 22.43%
P/EPS -97.97 -136.71 60.22 -25.62 -118.14 -36.24 -5.43 589.11%
EY -1.02 -0.73 1.66 -3.90 -0.85 -2.76 -18.41 -85.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.10 0.93 0.93 1.07 1.32 1.13 22.41%

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