[WIDAD] YoY TTM 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- -63.85%
YoY- 371.03%
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 47,492 39,490 33,515 43,553 26,577 23,274 16,323 19.46%
PBT 3,743 5,195 -4,554 1,102 47 506 299 52.32%
Tax -1,623 -905 -787 -1,371 -574 -850 -709 14.78%
NP 2,120 4,290 -5,341 -269 -527 -344 -410 -
-
NP to SH 2,368 1,919 -4,204 786 -290 -344 -300 -
-
Tax Rate 43.36% 17.42% - 124.41% 1,221.28% 167.98% 237.12% -
Total Cost 45,372 35,200 38,856 43,822 27,104 23,618 16,733 18.06%
-
Net Worth 29,879 24,451 24,514 21,636 18,529 38,099 14,620 12.63%
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 29,879 24,451 24,514 21,636 18,529 38,099 14,620 12.63%
NOSH 135,813 135,842 136,190 120,204 123,529 253,999 97,470 5.67%
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 4.46% 10.86% -15.94% -0.62% -1.98% -1.48% -2.51% -
ROE 7.93% 7.85% -17.15% 3.63% -1.57% -0.90% -2.05% -
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 34.97 29.07 24.61 36.23 21.51 9.16 16.75 13.03%
EPS 1.74 1.41 -3.09 0.65 -0.23 -0.14 -0.31 -
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 1.53 1.28 1.08 1.41 0.86 0.75 0.53 19.30%
EPS 0.08 0.06 -0.14 0.03 -0.01 -0.01 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0096 0.0079 0.0079 0.007 0.006 0.0123 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 1.07 0.58 0.93 1.15 0.93 2.95 1.61 -6.57%
P/EPS 21.51 12.03 -7.45 63.47 -85.19 -199.36 -87.72 -
EY 4.65 8.31 -13.42 1.58 -1.17 -0.50 -1.14 -
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 - -
Price 0.325 0.18 0.125 0.50 0.23 0.16 0.00 -
P/RPS 0.93 0.62 0.51 1.38 1.07 1.75 0.00 -
P/EPS 18.64 12.74 -4.05 76.47 -97.97 -118.14 0.00 -
EY 5.36 7.85 -24.69 1.31 -1.02 -0.85 0.00 -
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 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