[WIDAD] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -195.51%
YoY- -322.79%
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 24,098 19,354 16,619 21,641 14,123 11,933 8,706 18.47%
PBT 3,382 2,410 -580 -307 -47 900 -1,590 -
Tax -738 -539 -528 -636 -319 -466 -543 5.24%
NP 2,644 1,871 -1,108 -943 -366 434 -2,133 -
-
NP to SH 2,646 1,872 -918 -575 -136 402 -2,133 -
-
Tax Rate 21.82% 22.37% - - - 51.78% - -
Total Cost 21,454 17,483 17,727 22,584 14,489 11,499 10,839 12.04%
-
Net Worth 29,852 24,417 23,947 21,562 18,545 16,749 14,676 12.55%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 29,852 24,417 23,947 21,562 18,545 16,749 14,676 12.55%
NOSH 135,692 135,652 133,043 119,791 123,636 111,666 97,844 5.59%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 10.97% 9.67% -6.67% -4.36% -2.59% 3.64% -24.50% -
ROE 8.86% 7.67% -3.83% -2.67% -0.73% 2.40% -14.53% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 17.76 14.27 12.49 18.07 11.42 10.69 8.90 12.19%
EPS 1.95 1.38 -0.69 -0.48 -0.11 0.36 -2.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.18 0.18 0.18 0.15 0.15 0.15 6.58%
Adjusted Per Share Value based on latest NOSH - 120,204
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 0.78 0.63 0.54 0.70 0.46 0.39 0.28 18.60%
EPS 0.09 0.06 -0.03 -0.02 0.00 0.01 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0096 0.0079 0.0077 0.007 0.006 0.0054 0.0047 12.62%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.375 0.17 0.23 0.415 0.20 0.27 0.27 -
P/RPS 2.11 1.19 1.84 2.30 1.75 2.53 3.03 -5.84%
P/EPS 19.23 12.32 -33.33 -86.46 -181.82 75.00 -12.39 -
EY 5.20 8.12 -3.00 -1.16 -0.55 1.33 -8.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.94 1.28 2.31 1.33 1.80 1.80 -0.94%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 29/08/16 28/08/15 25/08/14 28/08/13 28/08/12 05/08/11 -
Price 0.325 0.18 0.125 0.50 0.23 0.16 0.235 -
P/RPS 1.83 1.26 1.00 2.77 2.01 1.50 2.64 -5.91%
P/EPS 16.67 13.04 -18.12 -104.17 -209.09 44.44 -10.78 -
EY 6.00 7.67 -5.52 -0.96 -0.48 2.25 -9.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.00 0.69 2.78 1.53 1.07 1.57 -0.97%

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