[WIDAD] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 141.77%
YoY- 109.56%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 29,426 26,577 25,298 24,387 24,043 23,274 20,924 25.49%
PBT 832 47 352 994 -90 506 -2,315 -
Tax -931 -574 -613 -722 -560 -850 -890 3.04%
NP -99 -527 -261 272 -650 -344 -3,205 -90.13%
-
NP to SH 125 -290 -144 279 -668 -344 -3,063 -
-
Tax Rate 111.90% 1,221.28% 174.15% 72.64% - 167.98% - -
Total Cost 29,525 27,104 25,559 24,115 24,693 23,618 24,129 14.38%
-
Net Worth 19,090 18,529 17,896 18,000 18,333 38,099 84,000 -62.72%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 19,090 18,529 17,896 18,000 18,333 38,099 84,000 -62.72%
NOSH 119,318 123,529 119,310 120,000 122,222 253,999 600,000 -65.89%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -0.34% -1.98% -1.03% 1.12% -2.70% -1.48% -15.32% -
ROE 0.65% -1.57% -0.80% 1.55% -3.64% -0.90% -3.65% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 24.66 21.51 21.20 20.32 19.67 9.16 3.49 267.78%
EPS 0.10 -0.23 -0.12 0.23 -0.55 -0.14 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.15 0.15 0.15 0.15 0.14 9.30%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.95 0.86 0.82 0.79 0.78 0.75 0.68 24.94%
EPS 0.00 -0.01 0.00 0.01 -0.02 -0.01 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0062 0.006 0.0058 0.0058 0.0059 0.0123 0.0271 -62.55%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.245 0.20 0.145 0.17 0.14 0.27 0.20 -
P/RPS 0.99 0.93 0.68 0.84 0.71 2.95 5.74 -68.98%
P/EPS 233.86 -85.19 -120.14 73.12 -25.62 -199.36 -39.18 -
EY 0.43 -1.17 -0.83 1.37 -3.90 -0.50 -2.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.33 0.97 1.13 0.93 1.80 1.43 4.60%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 28/05/13 27/02/13 22/11/12 28/08/12 29/05/12 -
Price 0.215 0.23 0.165 0.14 0.14 0.16 0.185 -
P/RPS 0.87 1.07 0.78 0.69 0.71 1.75 5.30 -69.98%
P/EPS 205.23 -97.97 -136.71 60.22 -25.62 -118.14 -36.24 -
EY 0.49 -1.02 -0.73 1.66 -3.90 -0.85 -2.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.53 1.10 0.93 0.93 1.07 1.32 1.00%

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