[WIDAD] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -9.95%
YoY- 131.94%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 34,321 40,832 31,997 25,277 19,949 10,649 26.35%
PBT -1,010 -1,469 1,354 1,569 -956 4,150 -
Tax -986 -1,025 -1,101 -821 -1,310 -256 30.93%
NP -1,997 -2,494 253 748 -2,266 3,894 -
-
NP to SH -1,753 -1,744 518 724 -2,266 3,894 -
-
Tax Rate - - 81.31% 52.33% - 6.17% -
Total Cost 36,318 43,326 31,744 24,529 22,215 6,754 39.96%
-
Net Worth 26,836 22,211 19,449 18,100 16,790 0 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 26,836 22,211 19,449 18,100 16,790 0 -
NOSH 134,183 123,396 121,562 120,666 104,938 89,876 8.34%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -5.82% -6.11% 0.79% 2.96% -11.36% 36.57% -
ROE -6.53% -7.85% 2.67% 4.00% -13.50% 0.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 25.58 33.09 26.32 20.95 19.01 11.85 16.62%
EPS -1.31 -1.41 0.43 0.60 -2.16 4.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.18 0.16 0.15 0.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 122,222
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.11 1.32 1.03 0.82 0.64 0.34 26.68%
EPS -0.06 -0.06 0.02 0.02 -0.07 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0087 0.0072 0.0063 0.0058 0.0054 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 - -
Price 0.155 0.485 0.245 0.14 0.145 0.00 -
P/RPS 0.61 1.47 0.93 0.67 0.76 0.00 -
P/EPS -11.86 -34.32 57.42 23.33 -6.71 0.00 -
EY -8.43 -2.91 1.74 4.29 -14.90 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 2.69 1.53 0.93 0.91 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/15 24/11/14 27/11/13 22/11/12 18/11/11 - -
Price 0.165 0.435 0.215 0.14 0.19 0.00 -
P/RPS 0.65 1.31 0.82 0.67 1.00 0.00 -
P/EPS -12.63 -30.78 50.39 23.33 -8.80 0.00 -
EY -7.92 -3.25 1.98 4.29 -11.37 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 2.42 1.34 0.93 1.19 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