[WIDAD] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 80.35%
YoY- -133.83%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 42,008 36,036 31,997 28,246 22,272 24,388 25,277 40.34%
PBT 2,968 1,363 1,354 -94 -1,408 993 1,569 53.01%
Tax -1,428 -1,054 -1,101 -638 -416 -721 -821 44.67%
NP 1,540 309 253 -732 -1,824 272 748 61.90%
-
NP to SH 2,408 1,226 518 -272 -1,384 314 724 122.97%
-
Tax Rate 48.11% 77.33% 81.31% - - 72.61% 52.33% -
Total Cost 40,468 35,727 31,744 28,978 24,096 24,116 24,529 39.66%
-
Net Worth 20,468 20,433 19,449 18,545 17,896 18,115 18,100 8.55%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 20,468 20,433 19,449 18,545 17,896 18,115 18,100 8.55%
NOSH 120,400 120,196 121,562 123,636 119,310 120,769 120,666 -0.14%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.67% 0.86% 0.79% -2.59% -8.19% 1.12% 2.96% -
ROE 11.76% 6.00% 2.67% -1.47% -7.73% 1.73% 4.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 34.89 29.98 26.32 22.85 18.67 20.19 20.95 40.54%
EPS 2.00 1.02 0.43 -0.22 -1.16 0.26 0.60 123.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.16 0.15 0.15 0.15 0.15 8.71%
Adjusted Per Share Value based on latest NOSH - 123,529
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.37 1.18 1.05 0.92 0.73 0.80 0.83 39.71%
EPS 0.08 0.04 0.02 -0.01 -0.05 0.01 0.02 152.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0067 0.0067 0.0064 0.0061 0.0059 0.0059 0.0059 8.85%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.23 0.22 0.245 0.20 0.145 0.17 0.14 -
P/RPS 0.66 0.73 0.93 0.88 0.78 0.84 0.67 -0.99%
P/EPS 11.50 21.57 57.42 -90.91 -12.50 65.38 23.33 -37.62%
EY 8.70 4.64 1.74 -1.10 -8.00 1.53 4.29 60.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.29 1.53 1.33 0.97 1.13 0.93 28.23%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 27/02/14 27/11/13 28/08/13 28/05/13 27/02/13 22/11/12 -
Price 0.225 0.25 0.215 0.23 0.165 0.14 0.14 -
P/RPS 0.64 0.83 0.82 1.01 0.88 0.69 0.67 -3.01%
P/EPS 11.25 24.51 50.39 -104.55 -14.22 53.85 23.33 -38.53%
EY 8.89 4.08 1.98 -0.96 -7.03 1.86 4.29 62.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.47 1.34 1.53 1.10 0.93 0.93 26.32%

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