[WEIDA] QoQ Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -49.02%
YoY- 57.67%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 184,822 137,554 93,818 49,124 132,709 90,032 56,106 121.55%
PBT 20,640 15,543 10,342 5,096 13,946 10,119 7,298 100.11%
Tax -4,745 -4,953 -3,404 -1,305 -5,188 -3,141 -2,327 60.87%
NP 15,895 10,590 6,938 3,791 8,758 6,978 4,971 117.19%
-
NP to SH 14,689 10,710 7,234 4,257 8,351 7,059 4,895 108.18%
-
Tax Rate 22.99% 31.87% 32.91% 25.61% 37.20% 31.04% 31.89% -
Total Cost 168,927 126,964 86,880 45,333 123,951 83,054 51,135 121.97%
-
Net Worth 119,880 116,036 113,239 110,762 106,587 110,755 104,035 9.92%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 119,880 116,036 113,239 110,762 106,587 110,755 104,035 9.92%
NOSH 133,200 133,374 133,222 133,448 133,234 133,440 133,378 -0.08%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.60% 7.70% 7.40% 7.72% 6.60% 7.75% 8.86% -
ROE 12.25% 9.23% 6.39% 3.84% 7.83% 6.37% 4.71% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 138.75 103.13 70.42 36.81 99.61 67.47 42.07 121.72%
EPS 11.03 8.03 5.43 3.19 6.26 5.29 3.67 108.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.87 0.85 0.83 0.80 0.83 0.78 10.01%
Adjusted Per Share Value based on latest NOSH - 133,448
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 138.62 103.17 70.36 36.84 99.53 67.52 42.08 121.55%
EPS 11.02 8.03 5.43 3.19 6.26 5.29 3.67 108.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8991 0.8703 0.8493 0.8307 0.7994 0.8307 0.7803 9.91%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.70 0.69 0.51 0.62 0.72 0.60 0.90 -
P/RPS 0.50 0.67 0.72 1.68 0.72 0.89 2.14 -62.09%
P/EPS 6.35 8.59 9.39 19.44 11.49 11.34 24.52 -59.40%
EY 15.75 11.64 10.65 5.15 8.71 8.82 4.08 146.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.79 0.60 0.75 0.90 0.72 1.15 -22.82%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 13/02/07 29/11/06 30/08/06 30/05/06 28/02/06 28/11/05 -
Price 0.77 0.78 0.53 0.50 0.64 0.63 0.64 -
P/RPS 0.55 0.76 0.75 1.36 0.64 0.93 1.52 -49.25%
P/EPS 6.98 9.71 9.76 15.67 10.21 11.91 17.44 -45.72%
EY 14.32 10.29 10.25 6.38 9.79 8.40 5.73 84.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.90 0.62 0.60 0.80 0.76 0.82 3.22%

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