[WIDAD] QoQ Cumulative 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- 60.69%
YoY- -133.83%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 10,502 36,036 23,998 14,123 5,568 24,388 18,958 -32.57%
PBT 742 1,363 1,016 -47 -352 993 1,177 -26.49%
Tax -357 -1,054 -826 -319 -104 -721 -616 -30.51%
NP 385 309 190 -366 -456 272 561 -22.21%
-
NP to SH 602 1,226 389 -136 -346 314 543 7.12%
-
Tax Rate 48.11% 77.33% 81.30% - - 72.61% 52.34% -
Total Cost 10,117 35,727 23,808 14,489 6,024 24,116 18,397 -32.90%
-
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 2.94% 6.00% 2.00% -0.73% -1.93% 1.73% 3.00% -
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 8.72 29.98 19.74 11.42 4.67 20.19 15.71 -32.48%
EPS 0.50 1.02 0.32 -0.11 -0.29 0.26 0.45 7.28%
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 0.34 1.16 0.78 0.46 0.18 0.79 0.61 -32.29%
EPS 0.02 0.04 0.01 0.00 -0.01 0.01 0.02 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0066 0.0066 0.0063 0.006 0.0058 0.0059 0.0058 9.00%
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 2.64 0.73 1.24 1.75 3.11 0.84 0.89 106.58%
P/EPS 46.00 21.57 76.56 -181.82 -50.00 65.38 31.11 29.82%
EY 2.17 4.64 1.31 -0.55 -2.00 1.53 3.21 -22.99%
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 2.58 0.83 1.09 2.01 3.54 0.69 0.89 103.43%
P/EPS 45.00 24.51 67.19 -209.09 -56.90 53.85 31.11 27.93%
EY 2.22 4.08 1.49 -0.48 -1.76 1.86 3.21 -21.81%
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