[WEIDA] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -85.08%
YoY- -48.53%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 198,906 145,648 92,622 42,940 184,822 137,554 93,818 64.95%
PBT 20,015 14,002 8,321 3,744 20,640 15,543 10,342 55.23%
Tax -8,930 -5,076 -2,440 -1,425 -4,745 -4,953 -3,404 90.10%
NP 11,085 8,926 5,881 2,319 15,895 10,590 6,938 36.62%
-
NP to SH 10,656 8,635 5,173 2,191 14,689 10,710 7,234 29.43%
-
Tax Rate 44.62% 36.25% 29.32% 38.06% 22.99% 31.87% 32.91% -
Total Cost 187,821 136,722 86,741 40,621 168,927 126,964 86,880 67.11%
-
Net Worth 123,965 120,967 121,262 119,273 119,880 116,036 113,239 6.21%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 123,965 120,967 121,262 119,273 119,880 116,036 113,239 6.21%
NOSH 129,130 128,688 129,002 129,644 133,200 133,374 133,222 -2.05%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 5.57% 6.13% 6.35% 5.40% 8.60% 7.70% 7.40% -
ROE 8.60% 7.14% 4.27% 1.84% 12.25% 9.23% 6.39% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 154.03 113.18 71.80 33.12 138.75 103.13 70.42 68.42%
EPS 8.30 6.71 4.01 1.69 11.03 8.03 5.43 32.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.94 0.94 0.92 0.90 0.87 0.85 8.44%
Adjusted Per Share Value based on latest NOSH - 129,644
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 149.18 109.24 69.47 32.21 138.62 103.17 70.36 64.96%
EPS 7.99 6.48 3.88 1.64 11.02 8.03 5.43 29.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9297 0.9073 0.9095 0.8946 0.8991 0.8703 0.8493 6.20%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.59 0.77 0.83 0.85 0.70 0.69 0.51 -
P/RPS 0.38 0.68 1.16 2.57 0.50 0.67 0.72 -34.66%
P/EPS 7.15 11.48 20.70 50.30 6.35 8.59 9.39 -16.60%
EY 13.99 8.71 4.83 1.99 15.75 11.64 10.65 19.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.82 0.88 0.92 0.78 0.79 0.60 1.10%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 30/11/07 29/08/07 30/05/07 13/02/07 29/11/06 -
Price 0.64 0.61 0.70 0.86 0.77 0.78 0.53 -
P/RPS 0.42 0.54 0.97 2.60 0.55 0.76 0.75 -32.03%
P/EPS 7.76 9.09 17.46 50.89 6.98 9.71 9.76 -14.16%
EY 12.89 11.00 5.73 1.97 14.32 10.29 10.25 16.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.65 0.74 0.93 0.86 0.90 0.62 5.30%

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