[WEIDA] YoY Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -67.46%
YoY- 242.83%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 42,940 49,124 25,408 34,106 25,986 21,443 14,365 20.01%
PBT 3,744 5,096 4,174 6,390 2,320 3,159 763 30.34%
Tax -1,425 -1,305 -940 -2,372 -1,148 -1,097 -404 23.36%
NP 2,319 3,791 3,234 4,018 1,172 2,062 359 36.44%
-
NP to SH 2,191 4,257 2,700 4,018 1,172 2,062 359 35.16%
-
Tax Rate 38.06% 25.61% 22.52% 37.12% 49.48% 34.73% 52.95% -
Total Cost 40,621 45,333 22,174 30,088 24,814 19,381 14,006 19.40%
-
Net Worth 119,273 110,762 101,584 89,555 75,199 70,731 65,018 10.63%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 119,273 110,762 101,584 89,555 75,199 70,731 65,018 10.63%
NOSH 129,644 133,448 133,663 39,980 39,999 39,961 39,888 21.69%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.40% 7.72% 12.73% 11.78% 4.51% 9.62% 2.50% -
ROE 1.84% 3.84% 2.66% 4.49% 1.56% 2.92% 0.55% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 33.12 36.81 19.01 85.31 64.97 53.66 36.01 -1.38%
EPS 1.69 3.19 2.02 10.05 2.93 5.16 0.90 11.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.83 0.76 2.24 1.88 1.77 1.63 -9.08%
Adjusted Per Share Value based on latest NOSH - 39,980
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 32.21 36.84 19.06 25.58 19.49 16.08 10.77 20.02%
EPS 1.64 3.19 2.03 3.01 0.88 1.55 0.27 35.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8946 0.8307 0.7619 0.6717 0.564 0.5305 0.4876 10.63%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.85 0.62 1.10 1.58 0.56 0.54 0.44 -
P/RPS 2.57 1.68 5.79 1.85 0.86 1.01 1.22 13.21%
P/EPS 50.30 19.44 54.46 15.72 19.11 10.47 48.89 0.47%
EY 1.99 5.15 1.84 6.36 5.23 9.56 2.05 -0.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.75 1.45 0.71 0.30 0.31 0.27 22.65%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 30/08/06 30/08/05 30/08/04 26/08/03 29/08/02 28/08/01 -
Price 0.86 0.50 0.96 1.49 0.60 0.54 0.47 -
P/RPS 2.60 1.36 5.05 1.75 0.92 1.01 1.31 12.09%
P/EPS 50.89 15.67 47.52 14.83 20.48 10.47 52.22 -0.42%
EY 1.97 6.38 2.10 6.74 4.88 9.56 1.91 0.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.60 1.26 0.67 0.32 0.31 0.29 21.42%

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