[WIDAD] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -132.95%
YoY- 92.01%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 34,254 31,088 17,217 23,944 24,946 12,340 24,621 24.59%
PBT 6,404 3,383 1,548 -1,907 2,331 1,336 3,166 59.87%
Tax -2,964 -1,594 -610 1,419 -850 -462 -1,021 103.36%
NP 3,440 1,789 938 -488 1,481 874 2,145 36.97%
-
NP to SH 3,440 1,789 938 -488 1,481 874 2,145 36.97%
-
Tax Rate 46.28% 47.12% 39.41% - 36.47% 34.58% 32.25% -
Total Cost 30,814 29,299 16,279 24,432 23,465 11,466 22,476 23.38%
-
Net Worth 281,887 281,887 299,081 172,476 171,824 171,824 171,824 39.05%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 281,887 281,887 299,081 172,476 171,824 171,824 171,824 39.05%
NOSH 2,736,500 2,736,500 2,736,500 2,489,235 2,454,641 2,454,641 2,454,641 7.50%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 10.04% 5.75% 5.45% -2.04% 5.94% 7.08% 8.71% -
ROE 1.22% 0.63% 0.31% -0.28% 0.86% 0.51% 1.25% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.34 1.21 0.69 0.97 1.02 0.50 1.00 21.52%
EPS 0.13 0.07 0.04 -0.02 0.06 0.04 0.09 27.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.12 0.07 0.07 0.07 0.07 35.12%
Adjusted Per Share Value based on latest NOSH - 2,489,235
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.11 1.00 0.56 0.77 0.81 0.40 0.80 24.37%
EPS 0.11 0.06 0.03 -0.02 0.05 0.03 0.07 35.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.091 0.091 0.0966 0.0557 0.0555 0.0555 0.0555 39.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.39 0.40 0.585 0.795 0.59 0.48 0.295 -
P/RPS 29.18 32.97 84.68 81.81 58.05 95.48 29.41 -0.52%
P/EPS 290.53 572.97 1,554.39 -4,014.01 977.88 1,348.09 337.58 -9.51%
EY 0.34 0.17 0.06 -0.02 0.10 0.07 0.30 8.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.55 3.64 4.88 11.36 8.43 6.86 4.21 -10.73%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 30/09/21 31/05/21 31/03/21 30/11/20 28/08/20 11/06/20 -
Price 0.375 0.39 0.41 0.585 0.625 0.54 0.495 -
P/RPS 28.05 32.15 59.35 60.20 61.50 107.42 49.35 -31.35%
P/EPS 279.35 558.65 1,089.40 -2,953.71 1,035.89 1,516.60 566.46 -37.55%
EY 0.36 0.18 0.09 -0.03 0.10 0.07 0.18 58.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.41 3.55 3.42 8.36 8.93 7.71 7.07 -38.47%

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