[WIDAD] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
12-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 93.78%
YoY- -109.97%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 36,755 34,321 33,238 30,140 38,537 40,832 43,282 -10.29%
PBT 2,205 -1,010 -1,160 92 -4,282 -1,469 -614 -
Tax -894 -986 -1,056 -960 -895 -1,025 -1,272 -20.89%
NP 1,311 -1,997 -2,216 -868 -5,177 -2,494 -1,886 -
-
NP to SH -871 -1,753 -1,836 -240 -3,861 -1,744 -1,150 -16.86%
-
Tax Rate 40.54% - - 1,043.48% - - - -
Total Cost 35,444 36,318 35,454 31,008 43,714 43,326 45,168 -14.88%
-
Net Worth 25,460 26,836 23,947 21,600 21,334 22,211 21,562 11.68%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 25,460 26,836 23,947 21,600 21,334 22,211 21,562 11.68%
NOSH 134,000 134,183 133,043 119,999 125,496 123,396 119,791 7.73%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.57% -5.82% -6.67% -2.88% -13.43% -6.11% -4.36% -
ROE -3.42% -6.53% -7.67% -1.11% -18.10% -7.85% -5.33% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 27.43 25.58 24.98 25.12 30.71 33.09 36.13 -16.73%
EPS -0.65 -1.31 -1.38 -0.20 -3.08 -1.41 -0.96 -22.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.20 0.18 0.18 0.17 0.18 0.18 3.66%
Adjusted Per Share Value based on latest NOSH - 119,999
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.20 1.12 1.09 0.99 1.26 1.34 1.42 -10.58%
EPS -0.03 -0.06 -0.06 -0.01 -0.13 -0.06 -0.04 -17.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0083 0.0088 0.0078 0.0071 0.007 0.0073 0.0071 10.94%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.16 0.155 0.23 0.395 0.31 0.485 0.415 -
P/RPS 0.58 0.61 0.92 1.57 1.01 1.47 1.15 -36.56%
P/EPS -24.62 -11.86 -16.67 -197.50 -10.08 -34.32 -43.23 -31.22%
EY -4.06 -8.43 -6.00 -0.51 -9.92 -2.91 -2.31 45.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.78 1.28 2.19 1.82 2.69 2.31 -48.95%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 28/08/15 12/05/15 17/02/15 24/11/14 25/08/14 -
Price 0.15 0.165 0.125 0.335 0.35 0.435 0.50 -
P/RPS 0.55 0.65 0.50 1.33 1.14 1.31 1.38 -45.75%
P/EPS -23.08 -12.63 -9.06 -167.50 -11.38 -30.78 -52.08 -41.78%
EY -4.33 -7.92 -11.04 -0.60 -8.79 -3.25 -1.92 71.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.83 0.69 1.86 2.06 2.42 2.78 -56.67%

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