[WEIDA] QoQ Quarter Result on 30-Jun-2012 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -113.14%
YoY- -186.14%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 107,542 104,925 117,064 79,928 105,573 99,079 54,146 57.94%
PBT 7,363 13,832 13,189 7,634 11,719 15,367 1,555 181.71%
Tax 122,450 -17,179 -17,450 -16,079 11,572 -4,525 -425 -
NP 129,813 -3,347 -4,261 -8,445 23,291 10,842 1,130 2256.35%
-
NP to SH 133,274 2,626 1,753 -2,213 16,842 10,410 1,055 2410.25%
-
Tax Rate -1,663.04% 124.20% 132.31% 210.62% -98.75% 29.45% 27.33% -
Total Cost -22,271 108,272 121,325 88,373 82,282 88,237 53,016 -
-
Net Worth 253,792 126,870 126,829 127,150 126,867 192,965 183,036 24.32%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 253,792 126,870 126,829 127,150 126,867 192,965 183,036 24.32%
NOSH 126,896 126,870 126,829 127,150 126,867 126,951 127,108 -0.11%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 120.71% -3.19% -3.64% -10.57% 22.06% 10.94% 2.09% -
ROE 52.51% 2.07% 1.38% -1.74% 13.28% 5.39% 0.58% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 84.75 82.70 92.30 62.86 83.21 78.04 42.60 58.11%
EPS 105.03 2.07 1.38 -1.74 13.27 8.20 0.83 2413.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.00 1.00 1.00 1.00 1.52 1.44 24.45%
Adjusted Per Share Value based on latest NOSH - 127,150
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 80.66 78.69 87.80 59.95 79.18 74.31 40.61 57.94%
EPS 99.96 1.97 1.31 -1.66 12.63 7.81 0.79 2412.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9035 0.9515 0.9512 0.9536 0.9515 1.4472 1.3728 24.32%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.43 1.46 1.41 1.03 0.99 0.95 0.89 -
P/RPS 1.69 1.77 1.53 1.64 1.19 1.22 2.09 -13.19%
P/EPS 1.36 70.54 102.01 -59.18 7.46 11.59 107.23 -94.54%
EY 73.44 1.42 0.98 -1.69 13.41 8.63 0.93 1735.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.46 1.41 1.03 0.99 0.63 0.62 10.47%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 29/11/12 29/08/12 30/05/12 28/02/12 24/11/11 -
Price 1.71 1.37 1.41 1.42 0.94 1.00 0.98 -
P/RPS 2.02 1.66 1.53 2.26 1.13 1.28 2.30 -8.28%
P/EPS 1.63 66.19 102.01 -81.59 7.08 12.20 118.07 -94.23%
EY 61.42 1.51 0.98 -1.23 14.12 8.20 0.85 1630.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.37 1.41 1.42 0.94 0.66 0.68 16.93%

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