[WIDAD] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 65.22%
YoY- -197.04%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 5,429 7,025 7,276 4,657 5,085 6,256 4,926 6.66%
PBT -184 278 610 290 -1,268 874 -2,211 -80.79%
Tax -105 -150 -254 -213 57 -440 -294 -49.50%
NP -289 128 356 77 -1,211 434 -2,505 -76.14%
-
NP to SH -264 110 762 -360 -1,035 434 -2,505 -77.53%
-
Tax Rate - 53.96% 41.64% 73.45% - 50.34% - -
Total Cost 5,718 6,897 6,920 4,580 6,296 5,822 7,431 -15.96%
-
Net Worth 18,000 18,333 38,099 84,000 13,986 16,936 14,620 14.80%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 18,000 18,333 38,099 84,000 13,986 16,936 14,620 14.80%
NOSH 120,000 122,222 253,999 600,000 93,243 105,853 97,470 14.79%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -5.32% 1.82% 4.89% 1.65% -23.82% 6.94% -50.85% -
ROE -1.47% 0.60% 2.00% -0.43% -7.40% 2.56% -17.13% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.52 5.75 2.86 0.78 5.45 5.91 5.05 -7.09%
EPS -0.22 0.09 0.30 0.06 -1.11 0.41 -2.57 -80.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.14 0.15 0.16 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 600,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.18 0.23 0.24 0.15 0.17 0.20 0.16 8.13%
EPS -0.01 0.00 0.02 -0.01 -0.03 0.01 -0.08 -74.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0059 0.006 0.0125 0.0275 0.0046 0.0055 0.0048 14.67%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.17 0.14 0.27 0.20 0.17 0.145 0.27 -
P/RPS 3.76 2.44 9.43 25.77 3.12 2.45 5.34 -20.76%
P/EPS -77.27 155.56 90.00 -333.33 -15.32 35.37 -10.51 275.82%
EY -1.29 0.64 1.11 -0.30 -6.53 2.83 -9.52 -73.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.93 1.80 1.43 1.13 0.91 1.80 -26.57%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 22/11/12 28/08/12 29/05/12 29/02/12 18/11/11 05/08/11 -
Price 0.14 0.14 0.16 0.185 0.17 0.19 0.235 -
P/RPS 3.09 2.44 5.59 23.84 3.12 3.21 4.65 -23.75%
P/EPS -63.64 155.56 53.33 -308.33 -15.32 46.34 -9.14 262.49%
EY -1.57 0.64 1.88 -0.32 -6.53 2.16 -10.94 -72.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 1.07 1.32 1.13 1.19 1.57 -29.35%

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