[WEIDA] QoQ Quarter Result on 30-Jun-2013 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -92.13%
YoY- 573.7%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 78,379 80,534 71,286 88,031 107,542 104,925 117,064 -23.48%
PBT 10,871 4,901 1,298 14,550 7,363 13,832 13,189 -12.10%
Tax -2,700 -333 -1,810 -3,825 122,450 -17,179 -17,450 -71.21%
NP 8,171 4,568 -512 10,725 129,813 -3,347 -4,261 -
-
NP to SH 7,550 4,339 -228 10,483 133,274 2,626 1,753 164.94%
-
Tax Rate 24.84% 6.79% 139.45% 26.29% -1,663.04% 124.20% 132.31% -
Total Cost 70,208 75,966 71,798 77,306 -22,271 108,272 121,325 -30.58%
-
Net Worth 253,769 252,972 254,814 253,905 253,792 126,870 126,829 58.85%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 253,769 252,972 254,814 253,905 253,792 126,870 126,829 58.85%
NOSH 126,884 126,486 127,407 126,952 126,896 126,870 126,829 0.02%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.42% 5.67% -0.72% 12.18% 120.71% -3.19% -3.64% -
ROE 2.98% 1.72% -0.09% 4.13% 52.51% 2.07% 1.38% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 61.77 63.67 55.95 69.34 84.75 82.70 92.30 -23.50%
EPS 5.95 3.42 -0.18 8.26 105.03 2.07 1.38 165.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.00 2.00 1.00 1.00 58.80%
Adjusted Per Share Value based on latest NOSH - 126,952
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 58.78 60.40 53.46 66.02 80.66 78.69 87.80 -23.49%
EPS 5.66 3.25 -0.17 7.86 99.96 1.97 1.31 165.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9033 1.8973 1.9111 1.9043 1.9035 0.9515 0.9512 58.85%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.62 1.70 1.63 1.59 1.43 1.46 1.41 -
P/RPS 2.62 2.67 2.91 2.29 1.69 1.77 1.53 43.17%
P/EPS 27.23 49.56 -910.85 19.26 1.36 70.54 102.01 -58.57%
EY 3.67 2.02 -0.11 5.19 73.44 1.42 0.98 141.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.85 0.82 0.80 0.72 1.46 1.41 -30.91%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 26/11/13 30/08/13 30/05/13 28/02/13 29/11/12 -
Price 1.58 1.67 1.70 1.47 1.71 1.37 1.41 -
P/RPS 2.56 2.62 3.04 2.12 2.02 1.66 1.53 40.98%
P/EPS 26.55 48.68 -949.97 17.80 1.63 66.19 102.01 -59.26%
EY 3.77 2.05 -0.11 5.62 61.42 1.51 0.98 145.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.84 0.85 0.74 0.86 1.37 1.41 -32.06%

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