[WIDAD] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 92.29%
YoY- 132.28%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 28,651 56,624 26,830 34,254 24,946 40,336 65,548 -12.87%
PBT -1,674 -5,352 -2,609 6,404 2,331 10,289 9,688 -
Tax -466 -2,295 1,690 -2,964 -850 -3,459 -2,963 -26.50%
NP -2,140 -7,647 -919 3,440 1,481 6,830 6,725 -
-
NP to SH -2,140 -7,647 -919 3,440 1,481 6,830 6,725 -
-
Tax Rate - - - 46.28% 36.47% 33.62% 30.58% -
Total Cost 30,791 64,271 27,749 30,814 23,465 33,506 58,823 -10.21%
-
Net Worth 427,999 467,165 357,825 281,887 171,824 171,824 120,655 23.47%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 427,999 467,165 357,825 281,887 171,824 171,824 120,655 23.47%
NOSH 3,057,142 3,096,453 2,752,500 2,736,500 2,454,641 2,454,641 2,454,641 3.72%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -7.47% -13.50% -3.43% 10.04% 5.94% 16.93% 10.26% -
ROE -0.50% -1.64% -0.26% 1.22% 0.86% 3.97% 5.57% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 0.94 1.94 0.97 1.34 1.02 1.64 3.30 -18.86%
EPS -0.07 -0.26 -0.03 0.13 0.06 0.28 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.16 0.13 0.11 0.07 0.07 0.0608 14.89%
Adjusted Per Share Value based on latest NOSH - 2,736,500
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 0.94 1.85 0.88 1.12 0.82 1.32 2.14 -12.80%
EPS -0.07 -0.25 -0.03 0.11 0.05 0.22 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.1528 0.117 0.0922 0.0562 0.0562 0.0395 23.45%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.045 0.51 0.36 0.39 0.59 0.275 0.37 -
P/RPS 4.80 26.30 36.93 29.18 58.05 16.74 11.20 -13.15%
P/EPS -64.29 -194.73 -1,078.24 290.53 977.88 98.83 109.18 -
EY -1.56 -0.51 -0.09 0.34 0.10 1.01 0.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 3.19 2.77 3.55 8.43 3.93 6.09 -38.77%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 27/11/23 30/11/22 29/11/21 30/11/20 29/11/19 29/11/18 -
Price 0.055 0.465 0.42 0.375 0.625 0.52 0.31 -
P/RPS 5.87 23.98 43.09 28.05 61.50 31.64 9.39 -7.52%
P/EPS -78.57 -177.55 -1,257.94 279.35 1,035.89 186.88 91.48 -
EY -1.27 -0.56 -0.08 0.36 0.10 0.54 1.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 2.91 3.23 3.41 8.93 7.43 5.10 -34.82%

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