[WIDAD] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 880.8%
YoY- 339.43%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 42,662 43,553 40,969 36,035 29,426 26,577 25,298 41.63%
PBT -755 1,102 2,457 1,363 832 47 352 -
Tax -997 -1,371 -1,307 -1,054 -931 -574 -613 38.25%
NP -1,752 -269 1,150 309 -99 -527 -261 255.43%
-
NP to SH -472 786 2,174 1,226 125 -290 -144 120.49%
-
Tax Rate - 124.41% 53.19% 77.33% 111.90% 1,221.28% 174.15% -
Total Cost 44,414 43,822 39,819 35,726 29,525 27,104 25,559 44.49%
-
Net Worth 21,989 21,636 20,468 20,327 19,090 18,529 17,896 14.70%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 21,989 21,636 20,468 20,327 19,090 18,529 17,896 14.70%
NOSH 122,166 120,204 120,400 119,571 119,318 123,529 119,310 1.58%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -4.11% -0.62% 2.81% 0.86% -0.34% -1.98% -1.03% -
ROE -2.15% 3.63% 10.62% 6.03% 0.65% -1.57% -0.80% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 34.92 36.23 34.03 30.14 24.66 21.51 21.20 39.43%
EPS -0.39 0.65 1.81 1.03 0.10 -0.23 -0.12 119.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.17 0.17 0.16 0.15 0.15 12.91%
Adjusted Per Share Value based on latest NOSH - 119,571
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.38 1.41 1.32 1.16 0.95 0.86 0.82 41.44%
EPS -0.02 0.03 0.07 0.04 0.00 -0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0071 0.007 0.0066 0.0066 0.0062 0.006 0.0058 14.41%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.485 0.415 0.23 0.22 0.245 0.20 0.145 -
P/RPS 1.39 1.15 0.68 0.73 0.99 0.93 0.68 60.99%
P/EPS -125.53 63.47 12.74 21.46 233.86 -85.19 -120.14 2.96%
EY -0.80 1.58 7.85 4.66 0.43 -1.17 -0.83 -2.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 2.31 1.35 1.29 1.53 1.33 0.97 97.26%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 25/08/14 28/05/14 27/02/14 27/11/13 28/08/13 28/05/13 -
Price 0.435 0.50 0.225 0.25 0.215 0.23 0.165 -
P/RPS 1.25 1.38 0.66 0.83 0.87 1.07 0.78 36.90%
P/EPS -112.59 76.47 12.46 24.38 205.23 -97.97 -136.71 -12.12%
EY -0.89 1.31 8.03 4.10 0.49 -1.02 -0.73 14.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 2.78 1.32 1.47 1.34 1.53 1.10 69.07%

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