[WIDAD] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 143.1%
YoY- 118.71%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 40,740 33,654 42,662 29,426 24,043 19,160 16.26%
PBT 6,669 -3,938 -755 832 -90 323 83.09%
Tax -1,024 -866 -997 -931 -560 -1,024 0.00%
NP 5,645 -4,804 -1,752 -99 -650 -701 -
-
NP to SH 3,281 -3,868 -472 125 -668 -591 -
-
Tax Rate 15.35% - - 111.90% - 317.03% -
Total Cost 35,095 38,458 44,414 29,525 24,693 19,861 12.04%
-
Net Worth 27,183 27,379 21,989 19,090 18,333 16,936 9.91%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 27,183 27,379 21,989 19,090 18,333 16,936 9.91%
NOSH 135,915 136,896 122,166 119,318 122,222 105,853 5.12%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 13.86% -14.27% -4.11% -0.34% -2.70% -3.66% -
ROE 12.07% -14.13% -2.15% 0.65% -3.64% -3.49% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 29.97 24.58 34.92 24.66 19.67 18.10 10.59%
EPS 2.41 -2.83 -0.39 0.10 -0.55 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.18 0.16 0.15 0.16 4.55%
Adjusted Per Share Value based on latest NOSH - 119,318
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.32 1.09 1.38 0.95 0.78 0.62 16.29%
EPS 0.11 -0.12 -0.02 0.00 -0.02 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0088 0.0088 0.0071 0.0062 0.0059 0.0055 9.84%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.19 0.155 0.485 0.245 0.14 0.145 -
P/RPS 0.63 0.63 1.39 0.99 0.71 0.80 -4.66%
P/EPS 7.87 -5.49 -125.53 233.86 -25.62 -25.97 -
EY 12.71 -18.23 -0.80 0.43 -3.90 -3.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.78 2.69 1.53 0.93 0.91 0.86%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/16 30/11/15 24/11/14 27/11/13 22/11/12 - -
Price 0.22 0.165 0.435 0.215 0.14 0.00 -
P/RPS 0.73 0.67 1.25 0.87 0.71 0.00 -
P/EPS 9.11 -5.84 -112.59 205.23 -25.62 0.00 -
EY 10.97 -17.12 -0.89 0.49 -3.90 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.83 2.42 1.34 0.93 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