[WIDAD] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -393.91%
YoY- -172.29%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 24,043 23,274 20,924 20,047 19,160 16,323 15,965 31.28%
PBT -90 506 -2,315 -1,985 323 299 3,780 -
Tax -560 -850 -890 -926 -1,024 -709 -482 10.48%
NP -650 -344 -3,205 -2,911 -701 -410 3,298 -
-
NP to SH -668 -344 -3,063 -2,919 -591 -300 3,266 -
-
Tax Rate - 167.98% - - 317.03% 237.12% 12.75% -
Total Cost 24,693 23,618 24,129 22,958 19,861 16,733 12,667 55.86%
-
Net Worth 18,333 38,099 84,000 13,986 16,936 14,620 12,939 26.07%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 18,333 38,099 84,000 13,986 16,936 14,620 12,939 26.07%
NOSH 122,222 253,999 600,000 93,243 105,853 97,470 90,487 22.12%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -2.70% -1.48% -15.32% -14.52% -3.66% -2.51% 20.66% -
ROE -3.64% -0.90% -3.65% -20.87% -3.49% -2.05% 25.24% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 19.67 9.16 3.49 21.50 18.10 16.75 17.64 7.51%
EPS -0.55 -0.14 -0.51 -3.13 -0.56 -0.31 3.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.15 0.16 0.15 0.143 3.22%
Adjusted Per Share Value based on latest NOSH - 93,243
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.78 0.75 0.68 0.65 0.62 0.53 0.52 30.94%
EPS -0.02 -0.01 -0.10 -0.09 -0.02 -0.01 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0059 0.0123 0.0271 0.0045 0.0055 0.0047 0.0042 25.35%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 - -
Price 0.14 0.27 0.20 0.17 0.145 0.27 0.00 -
P/RPS 0.71 2.95 5.74 0.79 0.80 1.61 0.00 -
P/EPS -25.62 -199.36 -39.18 -5.43 -25.97 -87.72 0.00 -
EY -3.90 -0.50 -2.55 -18.41 -3.85 -1.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.80 1.43 1.13 0.91 1.80 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 28/08/12 29/05/12 29/02/12 - - - -
Price 0.14 0.16 0.185 0.17 0.00 0.00 0.00 -
P/RPS 0.71 1.75 5.30 0.79 0.00 0.00 0.00 -
P/EPS -25.62 -118.14 -36.24 -5.43 0.00 0.00 0.00 -
EY -3.90 -0.85 -2.76 -18.41 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.07 1.32 1.13 0.00 0.00 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