[WIDAD] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 80.35%
YoY- -133.83%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 38,708 33,238 43,282 28,246 23,866 17,412 9,136 27.17%
PBT 4,820 -1,160 -614 -94 1,800 -3,180 4,526 1.05%
Tax -1,078 -1,056 -1,272 -638 -932 -1,086 -134 41.50%
NP 3,742 -2,216 -1,886 -732 868 -4,266 4,392 -2.63%
-
NP to SH 3,744 -1,836 -1,150 -272 804 -4,266 4,392 -2.62%
-
Tax Rate 22.37% - - - 51.78% - 2.96% -
Total Cost 34,966 35,454 45,168 28,978 22,998 21,678 4,744 39.46%
-
Net Worth 24,417 23,947 21,562 18,545 16,749 14,676 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 24,417 23,947 21,562 18,545 16,749 14,676 0 -
NOSH 135,652 133,043 119,791 123,636 111,666 97,844 89,999 7.07%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.67% -6.67% -4.36% -2.59% 3.64% -24.50% 48.07% -
ROE 15.33% -7.67% -5.33% -1.47% 4.80% -29.07% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 28.53 24.98 36.13 22.85 21.37 17.80 10.15 18.77%
EPS 2.76 -1.38 -0.96 -0.22 0.72 -4.36 4.88 -9.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.15 0.15 0.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 123,529
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.27 1.09 1.42 0.92 0.78 0.57 0.30 27.16%
EPS 0.12 -0.06 -0.04 -0.01 0.03 -0.14 0.14 -2.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.008 0.0078 0.0071 0.0061 0.0055 0.0048 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 - -
Price 0.17 0.23 0.415 0.20 0.27 0.27 0.00 -
P/RPS 0.60 0.92 1.15 0.88 1.26 1.52 0.00 -
P/EPS 6.16 -16.67 -43.23 -90.91 37.50 -6.19 0.00 -
EY 16.24 -6.00 -2.31 -1.10 2.67 -16.15 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.28 2.31 1.33 1.80 1.80 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 28/08/15 25/08/14 28/08/13 28/08/12 05/08/11 - -
Price 0.18 0.125 0.50 0.23 0.16 0.235 0.00 -
P/RPS 0.63 0.50 1.38 1.01 0.75 1.32 0.00 -
P/EPS 6.52 -9.06 -52.08 -104.55 22.22 -5.39 0.00 -
EY 15.33 -11.04 -1.92 -0.96 4.50 -18.55 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.69 2.78 1.53 1.07 1.57 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