[WIDAD] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -56.63%
YoY- 115.85%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 31,997 28,246 22,272 24,388 25,277 23,866 18,628 43.37%
PBT 1,354 -94 -1,408 993 1,569 1,800 1,160 10.84%
Tax -1,101 -638 -416 -721 -821 -932 -852 18.62%
NP 253 -732 -1,824 272 748 868 308 -12.28%
-
NP to SH 518 -272 -1,384 314 724 804 -1,440 -
-
Tax Rate 81.31% - - 72.61% 52.33% 51.78% 73.45% -
Total Cost 31,744 28,978 24,096 24,116 24,529 22,998 18,320 44.21%
-
Net Worth 19,449 18,545 17,896 18,115 18,100 16,749 84,000 -62.26%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 19,449 18,545 17,896 18,115 18,100 16,749 84,000 -62.26%
NOSH 121,562 123,636 119,310 120,769 120,666 111,666 600,000 -65.47%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.79% -2.59% -8.19% 1.12% 2.96% 3.64% 1.65% -
ROE 2.67% -1.47% -7.73% 1.73% 4.00% 4.80% -1.71% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.32 22.85 18.67 20.19 20.95 21.37 3.10 315.64%
EPS 0.43 -0.22 -1.16 0.26 0.60 0.72 0.24 47.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.15 0.15 0.15 0.15 0.14 9.30%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.05 0.92 0.73 0.80 0.83 0.78 0.61 43.58%
EPS 0.02 -0.01 -0.05 0.01 0.02 0.03 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0064 0.0061 0.0059 0.0059 0.0059 0.0055 0.0275 -62.13%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.245 0.20 0.145 0.17 0.14 0.27 0.20 -
P/RPS 0.93 0.88 0.78 0.84 0.67 1.26 6.44 -72.44%
P/EPS 57.42 -90.91 -12.50 65.38 23.33 37.50 -83.33 -
EY 1.74 -1.10 -8.00 1.53 4.29 2.67 -1.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.33 0.97 1.13 0.93 1.80 1.43 4.60%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 28/05/13 27/02/13 22/11/12 28/08/12 29/05/12 -
Price 0.215 0.23 0.165 0.14 0.14 0.16 0.185 -
P/RPS 0.82 1.01 0.88 0.69 0.67 0.75 5.96 -73.31%
P/EPS 50.39 -104.55 -14.22 53.85 23.33 22.22 -77.08 -
EY 1.98 -0.96 -7.03 1.86 4.29 4.50 -1.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.53 1.10 0.93 0.93 1.07 1.32 1.00%

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