[WIDAD] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -50.9%
YoY- 273.99%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 38,537 30,624 21,641 10,502 36,036 23,998 14,123 94.91%
PBT -4,282 -1,102 -307 742 1,363 1,016 -47 1908.15%
Tax -895 -769 -636 -357 -1,054 -826 -319 98.55%
NP -5,177 -1,871 -943 385 309 190 -366 482.06%
-
NP to SH -3,861 -1,308 -575 602 1,226 389 -136 824.96%
-
Tax Rate - - - 48.11% 77.33% 81.30% - -
Total Cost 43,714 32,495 22,584 10,117 35,727 23,808 14,489 108.37%
-
Net Worth 21,334 22,211 21,562 20,468 20,433 19,449 18,545 9.76%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 21,334 22,211 21,562 20,468 20,433 19,449 18,545 9.76%
NOSH 125,496 123,396 119,791 120,400 120,196 121,562 123,636 0.99%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -13.43% -6.11% -4.36% 3.67% 0.86% 0.79% -2.59% -
ROE -18.10% -5.89% -2.67% 2.94% 6.00% 2.00% -0.73% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 30.71 24.82 18.07 8.72 29.98 19.74 11.42 93.03%
EPS -3.08 -1.06 -0.48 0.50 1.02 0.32 -0.11 816.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.18 0.18 0.17 0.17 0.16 0.15 8.67%
Adjusted Per Share Value based on latest NOSH - 120,400
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.26 1.00 0.71 0.34 1.18 0.78 0.46 95.40%
EPS -0.13 -0.04 -0.02 0.02 0.04 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.007 0.0073 0.0071 0.0067 0.0067 0.0064 0.0061 9.58%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.31 0.485 0.415 0.23 0.22 0.245 0.20 -
P/RPS 1.01 1.95 2.30 2.64 0.73 1.24 1.75 -30.61%
P/EPS -10.08 -45.75 -86.46 46.00 21.57 76.56 -181.82 -85.38%
EY -9.92 -2.19 -1.16 2.17 4.64 1.31 -0.55 584.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 2.69 2.31 1.35 1.29 1.53 1.33 23.18%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 24/11/14 25/08/14 28/05/14 27/02/14 27/11/13 28/08/13 -
Price 0.35 0.435 0.50 0.225 0.25 0.215 0.23 -
P/RPS 1.14 1.75 2.77 2.58 0.83 1.09 2.01 -31.41%
P/EPS -11.38 -41.04 -104.17 45.00 24.51 67.19 -209.09 -85.56%
EY -8.79 -2.44 -0.96 2.22 4.08 1.49 -0.48 591.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.42 2.78 1.32 1.47 1.34 1.53 21.86%

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