[WEIDA] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -78.25%
YoY- -32.8%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 132,709 90,032 56,106 25,408 123,846 98,232 71,276 51.40%
PBT 13,946 10,119 7,298 4,174 17,949 15,820 11,209 15.69%
Tax -5,188 -3,141 -2,327 -940 -5,536 -6,031 -4,357 12.35%
NP 8,758 6,978 4,971 3,234 12,413 9,789 6,852 17.79%
-
NP to SH 8,351 7,059 4,895 2,700 12,413 9,789 6,852 14.11%
-
Tax Rate 37.20% 31.04% 31.89% 22.52% 30.84% 38.12% 38.87% -
Total Cost 123,951 83,054 51,135 22,174 111,433 88,443 64,424 54.75%
-
Net Worth 106,587 110,755 104,035 101,584 99,997 92,021 92,400 9.99%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 106,587 110,755 104,035 101,584 99,997 92,021 92,400 9.99%
NOSH 133,234 133,440 133,378 133,663 133,329 133,365 40,000 123.19%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 6.60% 7.75% 8.86% 12.73% 10.02% 9.97% 9.61% -
ROE 7.83% 6.37% 4.71% 2.66% 12.41% 10.64% 7.42% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 99.61 67.47 42.07 19.01 92.89 73.66 178.19 -32.16%
EPS 6.26 5.29 3.67 2.02 9.31 7.34 17.13 -48.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.83 0.78 0.76 0.75 0.69 2.31 -50.71%
Adjusted Per Share Value based on latest NOSH - 133,663
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 99.53 67.52 42.08 19.06 92.88 73.67 53.46 51.39%
EPS 6.26 5.29 3.67 2.03 9.31 7.34 5.14 14.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7994 0.8307 0.7803 0.7619 0.75 0.6902 0.693 9.99%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.72 0.60 0.90 1.10 1.40 1.55 1.49 -
P/RPS 0.72 0.89 2.14 5.79 1.51 2.10 0.84 -9.77%
P/EPS 11.49 11.34 24.52 54.46 15.04 21.12 8.70 20.39%
EY 8.71 8.82 4.08 1.84 6.65 4.74 11.50 -16.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.72 1.15 1.45 1.87 2.25 0.65 24.25%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 28/02/06 28/11/05 30/08/05 31/05/05 28/02/05 23/11/04 -
Price 0.64 0.63 0.64 0.96 1.18 1.50 1.65 -
P/RPS 0.64 0.93 1.52 5.05 1.27 2.04 0.93 -22.07%
P/EPS 10.21 11.91 17.44 47.52 12.67 20.44 9.63 3.97%
EY 9.79 8.40 5.73 2.10 7.89 4.89 10.38 -3.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.76 0.82 1.26 1.57 2.17 0.71 8.28%

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