[WIDAD] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -151.61%
YoY- 95.3%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 36,035 29,426 26,577 25,298 24,387 24,043 23,274 33.72%
PBT 1,363 832 47 352 994 -90 506 93.24%
Tax -1,054 -931 -574 -613 -722 -560 -850 15.37%
NP 309 -99 -527 -261 272 -650 -344 -
-
NP to SH 1,226 125 -290 -144 279 -668 -344 -
-
Tax Rate 77.33% 111.90% 1,221.28% 174.15% 72.64% - 167.98% -
Total Cost 35,726 29,525 27,104 25,559 24,115 24,693 23,618 31.67%
-
Net Worth 20,327 19,090 18,529 17,896 18,000 18,333 38,099 -34.14%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 20,327 19,090 18,529 17,896 18,000 18,333 38,099 -34.14%
NOSH 119,571 119,318 123,529 119,310 120,000 122,222 253,999 -39.40%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.86% -0.34% -1.98% -1.03% 1.12% -2.70% -1.48% -
ROE 6.03% 0.65% -1.57% -0.80% 1.55% -3.64% -0.90% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 30.14 24.66 21.51 21.20 20.32 19.67 9.16 120.74%
EPS 1.03 0.10 -0.23 -0.12 0.23 -0.55 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.15 0.15 0.15 0.15 0.15 8.67%
Adjusted Per Share Value based on latest NOSH - 119,310
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.16 0.95 0.86 0.82 0.79 0.78 0.75 33.63%
EPS 0.04 0.00 -0.01 0.00 0.01 -0.02 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0066 0.0062 0.006 0.0058 0.0058 0.0059 0.0123 -33.89%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.22 0.245 0.20 0.145 0.17 0.14 0.27 -
P/RPS 0.73 0.99 0.93 0.68 0.84 0.71 2.95 -60.48%
P/EPS 21.46 233.86 -85.19 -120.14 73.12 -25.62 -199.36 -
EY 4.66 0.43 -1.17 -0.83 1.37 -3.90 -0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.53 1.33 0.97 1.13 0.93 1.80 -19.86%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 28/08/13 28/05/13 27/02/13 22/11/12 28/08/12 -
Price 0.25 0.215 0.23 0.165 0.14 0.14 0.16 -
P/RPS 0.83 0.87 1.07 0.78 0.69 0.71 1.75 -39.10%
P/EPS 24.38 205.23 -97.97 -136.71 60.22 -25.62 -118.14 -
EY 4.10 0.49 -1.02 -0.73 1.66 -3.90 -0.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.34 1.53 1.10 0.93 0.93 1.07 23.51%

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