[WIDAD] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -28.08%
YoY- 273.99%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 7,913 8,983 11,139 10,502 12,038 9,874 8,555 -5.05%
PBT -3,180 -794 -1,050 742 347 1,063 305 -
Tax -126 -133 -279 -357 -228 -507 -215 -29.90%
NP -3,306 -927 -1,329 385 119 556 90 -
-
NP to SH -2,553 -733 -1,178 602 837 525 210 -
-
Tax Rate - - - 48.11% 65.71% 47.70% 70.49% -
Total Cost 11,219 9,910 12,468 10,117 11,919 9,318 8,465 20.59%
-
Net Worth 21,292 21,989 21,636 20,468 20,327 19,090 18,529 9.68%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 21,292 21,989 21,636 20,468 20,327 19,090 18,529 9.68%
NOSH 125,252 122,166 120,204 120,400 119,571 119,318 123,529 0.92%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -41.78% -10.32% -11.93% 3.67% 0.99% 5.63% 1.05% -
ROE -11.99% -3.33% -5.44% 2.94% 4.12% 2.75% 1.13% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.32 7.35 9.27 8.72 10.07 8.28 6.93 -5.94%
EPS -2.04 -0.60 -0.98 0.50 0.70 0.44 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.18 0.18 0.17 0.17 0.16 0.15 8.67%
Adjusted Per Share Value based on latest NOSH - 120,400
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.26 0.29 0.36 0.34 0.39 0.32 0.28 -4.80%
EPS -0.08 -0.02 -0.04 0.02 0.03 0.02 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0069 0.0071 0.007 0.0066 0.0066 0.0062 0.006 9.73%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.31 0.485 0.415 0.23 0.22 0.245 0.20 -
P/RPS 4.91 6.60 4.48 2.64 2.19 2.96 2.89 42.24%
P/EPS -15.21 -80.83 -42.35 46.00 31.43 55.68 117.65 -
EY -6.58 -1.24 -2.36 2.17 3.18 1.80 0.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 2.69 2.31 1.35 1.29 1.53 1.33 23.18%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 24/11/14 25/08/14 28/05/14 27/02/14 27/11/13 28/08/13 -
Price 0.35 0.435 0.50 0.225 0.25 0.215 0.23 -
P/RPS 5.54 5.92 5.40 2.58 2.48 2.60 3.32 40.55%
P/EPS -17.17 -72.50 -51.02 45.00 35.71 48.86 135.29 -
EY -5.82 -1.38 -1.96 2.22 2.80 2.05 0.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.42 2.78 1.32 1.47 1.34 1.53 21.86%

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