[WIDAD] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -97.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 23,274 20,924 20,047 19,160 16,323 15,965 12,185 54.00%
PBT 506 -2,315 -1,985 323 299 3,780 4,153 -75.45%
Tax -850 -890 -926 -1,024 -709 -482 -233 137.16%
NP -344 -3,205 -2,911 -701 -410 3,298 3,920 -
-
NP to SH -344 -3,063 -2,919 -591 -300 3,266 4,038 -
-
Tax Rate 167.98% - - 317.03% 237.12% 12.75% 5.61% -
Total Cost 23,618 24,129 22,958 19,861 16,733 12,667 8,265 101.50%
-
Net Worth 38,099 84,000 13,986 16,936 14,620 12,939 14,088 94.22%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 38,099 84,000 13,986 16,936 14,620 12,939 14,088 94.22%
NOSH 253,999 600,000 93,243 105,853 97,470 90,487 100,630 85.48%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -1.48% -15.32% -14.52% -3.66% -2.51% 20.66% 32.17% -
ROE -0.90% -3.65% -20.87% -3.49% -2.05% 25.24% 28.66% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 9.16 3.49 21.50 18.10 16.75 17.64 12.11 -16.99%
EPS -0.14 -0.51 -3.13 -0.56 -0.31 3.61 4.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.15 0.16 0.15 0.143 0.14 4.71%
Adjusted Per Share Value based on latest NOSH - 105,853
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.76 0.68 0.66 0.63 0.53 0.52 0.40 53.46%
EPS -0.01 -0.10 -0.10 -0.02 -0.01 0.11 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0125 0.0275 0.0046 0.0055 0.0048 0.0042 0.0046 94.84%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 - - -
Price 0.27 0.20 0.17 0.145 0.27 0.00 0.00 -
P/RPS 2.95 5.74 0.79 0.80 1.61 0.00 0.00 -
P/EPS -199.36 -39.18 -5.43 -25.97 -87.72 0.00 0.00 -
EY -0.50 -2.55 -18.41 -3.85 -1.14 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.43 1.13 0.91 1.80 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 29/02/12 - - - - -
Price 0.16 0.185 0.17 0.00 0.00 0.00 0.00 -
P/RPS 1.75 5.30 0.79 0.00 0.00 0.00 0.00 -
P/EPS -118.14 -36.24 -5.43 0.00 0.00 0.00 0.00 -
EY -0.85 -2.76 -18.41 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.32 1.13 0.00 0.00 0.00 0.00 -

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