[WEIDA] QoQ Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 81.3%
YoY- -28.56%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 49,124 132,709 90,032 56,106 25,408 123,846 98,232 -37.07%
PBT 5,096 13,946 10,119 7,298 4,174 17,949 15,820 -53.10%
Tax -1,305 -5,188 -3,141 -2,327 -940 -5,536 -6,031 -64.05%
NP 3,791 8,758 6,978 4,971 3,234 12,413 9,789 -46.96%
-
NP to SH 4,257 8,351 7,059 4,895 2,700 12,413 9,789 -42.68%
-
Tax Rate 25.61% 37.20% 31.04% 31.89% 22.52% 30.84% 38.12% -
Total Cost 45,333 123,951 83,054 51,135 22,174 111,433 88,443 -36.03%
-
Net Worth 110,762 106,587 110,755 104,035 101,584 99,997 92,021 13.19%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 110,762 106,587 110,755 104,035 101,584 99,997 92,021 13.19%
NOSH 133,448 133,234 133,440 133,378 133,663 133,329 133,365 0.04%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.72% 6.60% 7.75% 8.86% 12.73% 10.02% 9.97% -
ROE 3.84% 7.83% 6.37% 4.71% 2.66% 12.41% 10.64% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 36.81 99.61 67.47 42.07 19.01 92.89 73.66 -37.10%
EPS 3.19 6.26 5.29 3.67 2.02 9.31 7.34 -42.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.80 0.83 0.78 0.76 0.75 0.69 13.14%
Adjusted Per Share Value based on latest NOSH - 133,030
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 36.84 99.53 67.52 42.08 19.06 92.88 73.67 -37.07%
EPS 3.19 6.26 5.29 3.67 2.03 9.31 7.34 -42.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8307 0.7994 0.8307 0.7803 0.7619 0.75 0.6902 13.18%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.62 0.72 0.60 0.90 1.10 1.40 1.55 -
P/RPS 1.68 0.72 0.89 2.14 5.79 1.51 2.10 -13.85%
P/EPS 19.44 11.49 11.34 24.52 54.46 15.04 21.12 -5.39%
EY 5.15 8.71 8.82 4.08 1.84 6.65 4.74 5.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.90 0.72 1.15 1.45 1.87 2.25 -52.02%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 30/05/06 28/02/06 28/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.50 0.64 0.63 0.64 0.96 1.18 1.50 -
P/RPS 1.36 0.64 0.93 1.52 5.05 1.27 2.04 -23.74%
P/EPS 15.67 10.21 11.91 17.44 47.52 12.67 20.44 -16.27%
EY 6.38 9.79 8.40 5.73 2.10 7.89 4.89 19.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.80 0.76 0.82 1.26 1.57 2.17 -57.65%

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