[WIDAD] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -9.95%
YoY- 131.94%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 28,246 22,272 24,388 25,277 23,866 18,628 20,047 25.70%
PBT -94 -1,408 993 1,569 1,800 1,160 -1,985 -86.93%
Tax -638 -416 -721 -821 -932 -852 -926 -22.00%
NP -732 -1,824 272 748 868 308 -2,911 -60.19%
-
NP to SH -272 -1,384 314 724 804 -1,440 -1,981 -73.41%
-
Tax Rate - - 72.61% 52.33% 51.78% 73.45% - -
Total Cost 28,978 24,096 24,116 24,529 22,998 18,320 22,958 16.81%
-
Net Worth 18,545 17,896 18,115 18,100 16,749 84,000 11,129 40.59%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 18,545 17,896 18,115 18,100 16,749 84,000 11,129 40.59%
NOSH 123,636 119,310 120,769 120,666 111,666 600,000 74,194 40.60%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -2.59% -8.19% 1.12% 2.96% 3.64% 1.65% -14.52% -
ROE -1.47% -7.73% 1.73% 4.00% 4.80% -1.71% -17.80% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 22.85 18.67 20.19 20.95 21.37 3.10 27.02 -10.58%
EPS -0.22 -1.16 0.26 0.60 0.72 0.24 -2.67 -81.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.15 0.14 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 122,222
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.92 0.73 0.80 0.83 0.78 0.61 0.66 24.81%
EPS -0.01 -0.05 0.01 0.02 0.03 -0.05 -0.06 -69.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0061 0.0059 0.0059 0.0059 0.0055 0.0275 0.0036 42.17%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.20 0.145 0.17 0.14 0.27 0.20 0.17 -
P/RPS 0.88 0.78 0.84 0.67 1.26 6.44 0.63 24.98%
P/EPS -90.91 -12.50 65.38 23.33 37.50 -83.33 -6.37 489.32%
EY -1.10 -8.00 1.53 4.29 2.67 -1.20 -15.71 -83.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.97 1.13 0.93 1.80 1.43 1.13 11.48%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 28/05/13 27/02/13 22/11/12 28/08/12 29/05/12 29/02/12 -
Price 0.23 0.165 0.14 0.14 0.16 0.185 0.17 -
P/RPS 1.01 0.88 0.69 0.67 0.75 5.96 0.63 37.01%
P/EPS -104.55 -14.22 53.85 23.33 22.22 -77.08 -6.37 546.93%
EY -0.96 -7.03 1.86 4.29 4.50 -1.30 -15.71 -84.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.10 0.93 0.93 1.07 1.32 1.13 22.41%

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