[WIDAD] QoQ TTM Result on 31-Mar-2012 [#1]

Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -4.93%
YoY- -193.78%
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 24,387 24,043 23,274 20,924 20,047 19,160 16,323 30.53%
PBT 994 -90 506 -2,315 -1,985 323 299 121.93%
Tax -722 -560 -850 -890 -926 -1,024 -709 1.21%
NP 272 -650 -344 -3,205 -2,911 -701 -410 -
-
NP to SH 279 -668 -344 -3,063 -2,919 -591 -300 -
-
Tax Rate 72.64% - 167.98% - - 317.03% 237.12% -
Total Cost 24,115 24,693 23,618 24,129 22,958 19,861 16,733 27.44%
-
Net Worth 18,000 18,333 38,099 84,000 13,986 16,936 14,620 14.80%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 18,000 18,333 38,099 84,000 13,986 16,936 14,620 14.80%
NOSH 120,000 122,222 253,999 600,000 93,243 105,853 97,470 14.79%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.12% -2.70% -1.48% -15.32% -14.52% -3.66% -2.51% -
ROE 1.55% -3.64% -0.90% -3.65% -20.87% -3.49% -2.05% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 20.32 19.67 9.16 3.49 21.50 18.10 16.75 13.68%
EPS 0.23 -0.55 -0.14 -0.51 -3.13 -0.56 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.14 0.15 0.16 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 600,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.79 0.78 0.75 0.68 0.65 0.62 0.53 30.32%
EPS 0.01 -0.02 -0.01 -0.10 -0.09 -0.02 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0058 0.0059 0.0123 0.0271 0.0045 0.0055 0.0047 14.97%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.17 0.14 0.27 0.20 0.17 0.145 0.27 -
P/RPS 0.84 0.71 2.95 5.74 0.79 0.80 1.61 -35.06%
P/EPS 73.12 -25.62 -199.36 -39.18 -5.43 -25.97 -87.72 -
EY 1.37 -3.90 -0.50 -2.55 -18.41 -3.85 -1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.93 1.80 1.43 1.13 0.91 1.80 -26.57%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 22/11/12 28/08/12 29/05/12 29/02/12 - - -
Price 0.14 0.14 0.16 0.185 0.17 0.00 0.00 -
P/RPS 0.69 0.71 1.75 5.30 0.79 0.00 0.00 -
P/EPS 60.22 -25.62 -118.14 -36.24 -5.43 0.00 0.00 -
EY 1.66 -3.90 -0.85 -2.76 -18.41 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 1.07 1.32 1.13 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