[WIDAD] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -30.08%
YoY- -64.65%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 197,570 171,149 122,566 78,447 166,260 211,906 27,074 39.22%
PBT -17,308 -10,239 75,743 3,308 25,193 24,826 163 -
Tax -4,213 -1,650 518 -503 -17,257 -5,861 1,755 -
NP -21,521 -11,889 76,261 2,805 7,936 18,965 1,918 -
-
NP to SH -21,514 -11,806 76,178 2,805 7,936 18,965 1,756 -
-
Tax Rate - - -0.68% 15.21% 68.50% 23.61% -1,076.69% -
Total Cost 219,091 183,038 46,305 75,642 158,324 192,941 25,156 43.39%
-
Net Worth 433,503 366,463 357,825 299,081 171,824 171,824 30,115 55.90%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 433,503 366,463 357,825 299,081 171,824 171,824 30,115 55.90%
NOSH 3,096,453 2,835,622 2,752,500 2,736,500 2,454,641 2,454,641 138,001 67.86%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -10.89% -6.95% 62.22% 3.58% 4.77% 8.95% 7.08% -
ROE -4.96% -3.22% 21.29% 0.94% 4.62% 11.04% 5.83% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 6.38 6.07 4.45 3.15 6.77 8.63 19.78 -17.17%
EPS -0.69 -0.42 2.77 0.11 0.32 0.77 1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.13 0.12 0.07 0.07 0.22 -7.24%
Adjusted Per Share Value based on latest NOSH - 2,736,500
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 6.46 5.60 4.01 2.57 5.44 6.93 0.89 39.10%
EPS -0.70 -0.39 2.49 0.09 0.26 0.62 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1418 0.1199 0.117 0.0978 0.0562 0.0562 0.0099 55.77%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.085 0.42 0.365 0.585 0.295 0.325 0.38 -
P/RPS 1.33 6.92 8.20 18.59 4.36 3.76 1.92 -5.93%
P/EPS -12.23 -100.28 13.19 519.79 91.24 42.06 29.62 -
EY -8.17 -1.00 7.58 0.19 1.10 2.38 3.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 3.23 2.81 4.88 4.21 4.64 1.73 -15.93%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/05/24 30/05/23 31/05/22 31/05/21 11/06/20 30/05/19 30/05/18 -
Price 0.06 0.435 0.36 0.41 0.495 0.255 0.30 -
P/RPS 0.94 7.16 8.08 13.03 7.31 2.95 1.52 -7.69%
P/EPS -8.64 -103.87 13.01 364.30 153.11 33.00 23.39 -
EY -11.58 -0.96 7.69 0.27 0.65 3.03 4.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 3.35 2.77 3.42 7.07 3.64 1.36 -17.44%

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