[WEIDA] QoQ Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 41.07%
YoY- -51.96%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 79,928 309,508 203,934 104,856 50,710 285,906 202,463 -46.21%
PBT 7,634 33,132 21,405 4,909 3,354 34,546 21,472 -49.84%
Tax -16,079 21,631 -7,099 -1,445 -1,020 -10,362 -5,193 112.58%
NP -8,445 54,763 14,306 3,464 2,334 24,184 16,279 -
-
NP to SH -2,213 39,344 14,034 3,624 2,569 21,835 15,843 -
-
Tax Rate 210.62% -65.29% 33.17% 29.44% 30.41% 29.99% 24.18% -
Total Cost 88,373 254,745 189,628 101,392 48,376 261,722 186,184 -39.17%
-
Net Worth 127,150 298,169 192,872 182,467 185,680 182,769 126,866 0.14%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 127,150 298,169 192,872 182,467 185,680 182,769 126,866 0.14%
NOSH 127,150 126,880 126,889 126,713 127,178 126,923 126,866 0.14%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -10.57% 17.69% 7.02% 3.30% 4.60% 8.46% 8.04% -
ROE -1.74% 13.20% 7.28% 1.99% 1.38% 11.95% 12.49% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 62.86 243.94 160.72 82.75 39.87 225.26 159.59 -46.29%
EPS -1.74 31.01 11.06 2.86 2.02 17.21 12.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 2.35 1.52 1.44 1.46 1.44 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 127,108
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 59.95 232.13 152.95 78.64 38.03 214.43 151.85 -46.21%
EPS -1.66 29.51 10.53 2.72 1.93 16.38 11.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9536 2.2363 1.4465 1.3685 1.3926 1.3708 0.9515 0.14%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.03 0.99 0.95 0.89 1.01 1.13 0.95 -
P/RPS 1.64 0.41 0.59 1.08 2.53 0.50 0.60 95.61%
P/EPS -59.18 3.19 8.59 31.12 50.00 6.57 7.61 -
EY -1.69 31.32 11.64 3.21 2.00 15.22 13.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.42 0.63 0.62 0.69 0.78 0.95 5.54%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 28/02/12 24/11/11 26/08/11 30/05/11 26/01/11 -
Price 1.42 0.94 1.00 0.98 0.96 1.08 1.07 -
P/RPS 2.26 0.39 0.62 1.18 2.41 0.48 0.67 125.08%
P/EPS -81.59 3.03 9.04 34.27 47.52 6.28 8.57 -
EY -1.23 32.99 11.06 2.92 2.10 15.93 11.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.40 0.66 0.68 0.66 0.75 1.07 20.78%

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