[WIDAD] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -160.05%
YoY- -477.6%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 33,515 35,570 38,537 42,662 43,553 40,969 36,035 -4.73%
PBT -4,554 -5,001 -4,282 -755 1,102 2,457 1,363 -
Tax -787 -778 -895 -997 -1,371 -1,307 -1,054 -17.73%
NP -5,341 -5,779 -5,177 -1,752 -269 1,150 309 -
-
NP to SH -4,204 -4,524 -3,862 -472 786 2,174 1,226 -
-
Tax Rate - - - - 124.41% 53.19% 77.33% -
Total Cost 38,856 41,349 43,714 44,414 43,822 39,819 35,726 5.77%
-
Net Worth 24,514 21,600 21,292 21,989 21,636 20,468 20,327 13.33%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 24,514 21,600 21,292 21,989 21,636 20,468 20,327 13.33%
NOSH 136,190 119,999 125,252 122,166 120,204 120,400 119,571 9.08%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -15.94% -16.25% -13.43% -4.11% -0.62% 2.81% 0.86% -
ROE -17.15% -20.94% -18.14% -2.15% 3.63% 10.62% 6.03% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 24.61 29.64 30.77 34.92 36.23 34.03 30.14 -12.67%
EPS -3.09 -3.77 -3.08 -0.39 0.65 1.81 1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.17 0.18 0.18 0.17 0.17 3.89%
Adjusted Per Share Value based on latest NOSH - 122,166
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.10 1.16 1.26 1.40 1.42 1.34 1.18 -4.58%
EPS -0.14 -0.15 -0.13 -0.02 0.03 0.07 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.008 0.0071 0.007 0.0072 0.0071 0.0067 0.0066 13.72%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.23 0.395 0.31 0.485 0.415 0.23 0.22 -
P/RPS 0.93 1.33 1.01 1.39 1.15 0.68 0.73 17.57%
P/EPS -7.45 -10.48 -10.05 -125.53 63.47 12.74 21.46 -
EY -13.42 -9.54 -9.95 -0.80 1.58 7.85 4.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 2.19 1.82 2.69 2.31 1.35 1.29 -0.51%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 12/05/15 17/02/15 24/11/14 25/08/14 28/05/14 27/02/14 -
Price 0.125 0.335 0.35 0.435 0.50 0.225 0.25 -
P/RPS 0.51 1.13 1.14 1.25 1.38 0.66 0.83 -27.78%
P/EPS -4.05 -8.89 -11.35 -112.59 76.47 12.46 24.38 -
EY -24.69 -11.25 -8.81 -0.89 1.31 8.03 4.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.86 2.06 2.42 2.78 1.32 1.47 -39.68%

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