[WEIDA] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 79.17%
YoY- -112.72%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 88,031 409,459 301,917 196,992 79,928 309,508 203,934 -42.91%
PBT 14,550 41,558 34,655 20,823 7,634 33,132 21,405 -22.70%
Tax -3,825 108,393 -50,709 -33,530 -16,079 21,631 -7,099 -33.80%
NP 10,725 149,951 -16,054 -12,707 -8,445 54,763 14,306 -17.48%
-
NP to SH 10,483 153,863 2,165 -461 -2,213 39,344 14,034 -17.68%
-
Tax Rate 26.29% -260.82% 146.33% 161.02% 210.62% -65.29% 33.17% -
Total Cost 77,306 259,508 317,971 209,699 88,373 254,745 189,628 -45.04%
-
Net Worth 253,905 345,138 126,892 126,915 127,150 298,169 192,872 20.13%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 253,905 345,138 126,892 126,915 127,150 298,169 192,872 20.13%
NOSH 126,952 126,889 126,892 126,915 127,150 126,880 126,889 0.03%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.18% 36.62% -5.32% -6.45% -10.57% 17.69% 7.02% -
ROE 4.13% 44.58% 1.71% -0.36% -1.74% 13.20% 7.28% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 69.34 322.69 237.93 155.22 62.86 243.94 160.72 -42.93%
EPS 8.26 121.25 1.71 -0.36 -1.74 31.01 11.06 -17.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.72 1.00 1.00 1.00 2.35 1.52 20.09%
Adjusted Per Share Value based on latest NOSH - 126,829
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 66.02 307.10 226.44 147.74 59.95 232.13 152.95 -42.91%
EPS 7.86 115.40 1.62 -0.35 -1.66 29.51 10.53 -17.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9043 2.5885 0.9517 0.9519 0.9536 2.2363 1.4465 20.13%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.59 1.43 1.46 1.41 1.03 0.99 0.95 -
P/RPS 2.29 0.44 0.61 0.91 1.64 0.41 0.59 147.18%
P/EPS 19.26 1.18 85.57 -388.18 -59.18 3.19 8.59 71.39%
EY 5.19 84.80 1.17 -0.26 -1.69 31.32 11.64 -41.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.53 1.46 1.41 1.03 0.42 0.63 17.28%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 29/11/12 29/08/12 30/05/12 28/02/12 -
Price 1.47 1.71 1.37 1.41 1.42 0.94 1.00 -
P/RPS 2.12 0.53 0.58 0.91 2.26 0.39 0.62 127.13%
P/EPS 17.80 1.41 80.30 -388.18 -81.59 3.03 9.04 57.16%
EY 5.62 70.91 1.25 -0.26 -1.23 32.99 11.06 -36.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.63 1.37 1.41 1.42 0.40 0.66 7.93%

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