[WIDAD] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 143.1%
YoY- 118.71%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 43,553 40,969 36,035 29,426 26,577 25,298 24,387 47.35%
PBT 1,102 2,457 1,363 832 47 352 994 7.13%
Tax -1,371 -1,307 -1,054 -931 -574 -613 -722 53.52%
NP -269 1,150 309 -99 -527 -261 272 -
-
NP to SH 786 2,174 1,226 125 -290 -144 279 99.84%
-
Tax Rate 124.41% 53.19% 77.33% 111.90% 1,221.28% 174.15% 72.64% -
Total Cost 43,822 39,819 35,726 29,525 27,104 25,559 24,115 49.07%
-
Net Worth 21,636 20,468 20,327 19,090 18,529 17,896 18,000 13.08%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 21,636 20,468 20,327 19,090 18,529 17,896 18,000 13.08%
NOSH 120,204 120,400 119,571 119,318 123,529 119,310 120,000 0.11%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -0.62% 2.81% 0.86% -0.34% -1.98% -1.03% 1.12% -
ROE 3.63% 10.62% 6.03% 0.65% -1.57% -0.80% 1.55% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 36.23 34.03 30.14 24.66 21.51 21.20 20.32 47.19%
EPS 0.65 1.81 1.03 0.10 -0.23 -0.12 0.23 100.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.16 0.15 0.15 0.15 12.96%
Adjusted Per Share Value based on latest NOSH - 119,318
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.41 1.32 1.16 0.95 0.86 0.82 0.79 47.29%
EPS 0.03 0.07 0.04 0.00 -0.01 0.00 0.01 108.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.007 0.0066 0.0066 0.0062 0.006 0.0058 0.0058 13.39%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.415 0.23 0.22 0.245 0.20 0.145 0.17 -
P/RPS 1.15 0.68 0.73 0.99 0.93 0.68 0.84 23.36%
P/EPS 63.47 12.74 21.46 233.86 -85.19 -120.14 73.12 -9.02%
EY 1.58 7.85 4.66 0.43 -1.17 -0.83 1.37 10.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 1.35 1.29 1.53 1.33 0.97 1.13 61.28%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 28/05/14 27/02/14 27/11/13 28/08/13 28/05/13 27/02/13 -
Price 0.50 0.225 0.25 0.215 0.23 0.165 0.14 -
P/RPS 1.38 0.66 0.83 0.87 1.07 0.78 0.69 58.94%
P/EPS 76.47 12.46 24.38 205.23 -97.97 -136.71 60.22 17.31%
EY 1.31 8.03 4.10 0.49 -1.02 -0.73 1.66 -14.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 1.32 1.47 1.34 1.53 1.10 0.93 107.92%

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