[WIDAD] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -340.0%
YoY- 74.49%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 11,014 7,913 12,038 5,429 5,085 4,198 21.26%
PBT 2,963 -3,180 347 -184 -1,268 1,040 23.27%
Tax -154 -126 -228 -105 57 -41 30.28%
NP 2,809 -3,306 119 -289 -1,211 999 22.95%
-
NP to SH 444 -2,553 837 -264 -1,035 1,117 -16.84%
-
Tax Rate 5.20% - 65.71% - - 3.94% -
Total Cost 8,205 11,219 11,919 5,718 6,296 3,199 20.71%
-
Net Worth 25,563 21,292 20,327 18,000 13,986 14,088 12.64%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 25,563 21,292 20,327 18,000 13,986 14,088 12.64%
NOSH 134,545 125,252 119,571 120,000 93,243 100,630 5.97%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 25.50% -41.78% 0.99% -5.32% -23.82% 23.80% -
ROE 1.74% -11.99% 4.12% -1.47% -7.40% 7.93% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.19 6.32 10.07 4.52 5.45 4.17 14.44%
EPS 0.33 -2.04 0.70 -0.22 -1.11 1.11 -21.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.17 0.17 0.15 0.15 0.14 6.29%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.36 0.26 0.39 0.18 0.16 0.14 20.77%
EPS 0.01 -0.08 0.03 -0.01 -0.03 0.04 -24.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0083 0.0069 0.0066 0.0058 0.0045 0.0045 13.01%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 - -
Price 0.16 0.31 0.22 0.17 0.17 0.00 -
P/RPS 1.95 4.91 2.19 3.76 3.12 0.00 -
P/EPS 48.48 -15.21 31.43 -77.27 -15.32 0.00 -
EY 2.06 -6.58 3.18 -1.29 -6.53 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.82 1.29 1.13 1.13 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/02/16 17/02/15 27/02/14 27/02/13 29/02/12 - -
Price 0.15 0.35 0.25 0.14 0.17 0.00 -
P/RPS 1.83 5.54 2.48 3.09 3.12 0.00 -
P/EPS 45.45 -17.17 35.71 -63.64 -15.32 0.00 -
EY 2.20 -5.82 2.80 -1.57 -6.53 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 2.06 1.47 0.93 1.13 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