[WIDAD] QoQ Annualized Quarter 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- 290.69%
YoY- -28.36%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 43,282 42,008 36,036 31,997 28,246 22,272 24,388 46.73%
PBT -614 2,968 1,363 1,354 -94 -1,408 993 -
Tax -1,272 -1,428 -1,054 -1,101 -638 -416 -721 46.15%
NP -1,886 1,540 309 253 -732 -1,824 272 -
-
NP to SH -1,150 2,408 1,226 518 -272 -1,384 314 -
-
Tax Rate - 48.11% 77.33% 81.31% - - 72.61% -
Total Cost 45,168 40,468 35,727 31,744 28,978 24,096 24,116 52.11%
-
Net Worth 21,562 20,468 20,433 19,449 18,545 17,896 18,115 12.34%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 21,562 20,468 20,433 19,449 18,545 17,896 18,115 12.34%
NOSH 119,791 120,400 120,196 121,562 123,636 119,310 120,769 -0.54%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -4.36% 3.67% 0.86% 0.79% -2.59% -8.19% 1.12% -
ROE -5.33% 11.76% 6.00% 2.67% -1.47% -7.73% 1.73% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 36.13 34.89 29.98 26.32 22.85 18.67 20.19 47.55%
EPS -0.96 2.00 1.02 0.43 -0.22 -1.16 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.16 0.15 0.15 0.15 12.96%
Adjusted Per Share Value based on latest NOSH - 119,318
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.40 1.36 1.16 1.03 0.91 0.72 0.79 46.59%
EPS -0.04 0.08 0.04 0.02 -0.01 -0.04 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.007 0.0066 0.0066 0.0063 0.006 0.0058 0.0059 12.10%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.415 0.23 0.22 0.245 0.20 0.145 0.17 -
P/RPS 1.15 0.66 0.73 0.93 0.88 0.78 0.84 23.36%
P/EPS -43.23 11.50 21.57 57.42 -90.91 -12.50 65.38 -
EY -2.31 8.70 4.64 1.74 -1.10 -8.00 1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 1.35 1.29 1.53 1.33 0.97 1.13 61.28%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 28/05/14 27/02/14 27/11/13 28/08/13 28/05/13 27/02/13 -
Price 0.50 0.225 0.25 0.215 0.23 0.165 0.14 -
P/RPS 1.38 0.64 0.83 0.82 1.01 0.88 0.69 58.94%
P/EPS -52.08 11.25 24.51 50.39 -104.55 -14.22 53.85 -
EY -1.92 8.89 4.08 1.98 -0.96 -7.03 1.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 1.32 1.47 1.34 1.53 1.10 0.93 107.92%

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