[WIDAD] QoQ Quarter Result on 30-Sep-2012 [#3]

Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -85.56%
YoY- -74.65%
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 8,555 5,568 5,429 7,025 7,276 4,657 5,085 41.50%
PBT 305 -352 -184 278 610 290 -1,268 -
Tax -215 -104 -105 -150 -254 -213 57 -
NP 90 -456 -289 128 356 77 -1,211 -
-
NP to SH 210 -346 -264 110 762 -360 -1,035 -
-
Tax Rate 70.49% - - 53.96% 41.64% 73.45% - -
Total Cost 8,465 6,024 5,718 6,897 6,920 4,580 6,296 21.83%
-
Net Worth 18,529 17,896 18,000 18,333 38,099 84,000 13,986 20.64%
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 18,529 17,896 18,000 18,333 38,099 84,000 13,986 20.64%
NOSH 123,529 119,310 120,000 122,222 253,999 600,000 93,243 20.64%
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 1.05% -8.19% -5.32% 1.82% 4.89% 1.65% -23.82% -
ROE 1.13% -1.93% -1.47% 0.60% 2.00% -0.43% -7.40% -
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 6.93 4.67 4.52 5.75 2.86 0.78 5.45 17.38%
EPS 0.17 -0.29 -0.22 0.09 0.30 0.06 -1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.15 0.14 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 122,222
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.28 0.18 0.18 0.23 0.24 0.15 0.17 39.50%
EPS 0.01 -0.01 -0.01 0.00 0.02 -0.01 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0061 0.0059 0.0059 0.006 0.0125 0.0275 0.0046 20.72%
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 0.20 0.145 0.17 0.14 0.27 0.20 0.17 -
P/RPS 2.89 3.11 3.76 2.44 9.43 25.77 3.12 -4.98%
P/EPS 117.65 -50.00 -77.27 155.56 90.00 -333.33 -15.32 -
EY 0.85 -2.00 -1.29 0.64 1.11 -0.30 -6.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.97 1.13 0.93 1.80 1.43 1.13 11.48%
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 28/08/13 28/05/13 27/02/13 22/11/12 28/08/12 29/05/12 29/02/12 -
Price 0.23 0.165 0.14 0.14 0.16 0.185 0.17 -
P/RPS 3.32 3.54 3.09 2.44 5.59 23.84 3.12 4.23%
P/EPS 135.29 -56.90 -63.64 155.56 53.33 -308.33 -15.32 -
EY 0.74 -1.76 -1.57 0.64 1.88 -0.32 -6.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.10 0.93 0.93 1.07 1.32 1.13 22.41%

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