[WIDAD] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -132.95%
YoY- 92.01%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 80,354 32,044 5,183 23,944 68,835 101,001 0 -
PBT -9,631 -18,024 56,715 -1,907 5,320 6,888 -1,768 32.63%
Tax -278 -987 7,910 1,419 -11,425 -2,153 2,149 -
NP -9,909 -19,011 64,625 -488 -6,105 4,735 381 -
-
NP to SH -9,903 -19,011 64,625 -488 -6,105 4,735 217 -
-
Tax Rate - - -13.95% - 214.76% 31.26% - -
Total Cost 90,263 51,055 -59,442 24,432 74,940 96,266 -381 -
-
Net Worth 444,647 385,545 351,129 172,476 171,824 126,178 30,057 56.64%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 444,647 385,545 351,129 172,476 171,824 126,178 30,057 56.64%
NOSH 3,096,453 2,809,075 2,752,500 2,489,235 2,454,641 2,454,641 136,851 68.13%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -12.33% -59.33% 1,246.86% -2.04% -8.87% 4.69% 0.00% -
ROE -2.23% -4.93% 18.40% -0.28% -3.55% 3.75% 0.72% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 2.71 1.16 0.19 0.97 2.80 4.80 0.00 -
EPS -0.33 -0.69 2.39 -0.02 -0.25 0.23 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.13 0.07 0.07 0.06 0.22 -6.18%
Adjusted Per Share Value based on latest NOSH - 2,489,235
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 2.63 1.05 0.17 0.78 2.25 3.30 0.00 -
EPS -0.32 -0.62 2.11 -0.02 -0.20 0.15 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1454 0.1261 0.1149 0.0564 0.0562 0.0413 0.0098 56.72%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.485 0.43 0.365 0.795 0.565 0.25 0.415 -
P/RPS 17.89 36.95 190.21 81.81 20.15 5.21 0.00 -
P/EPS -145.18 -62.29 15.26 -4,014.01 -227.17 111.03 261.29 -
EY -0.69 -1.61 6.56 -0.02 -0.44 0.90 0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 3.07 2.81 11.36 8.07 4.17 1.89 9.33%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 28/02/22 31/03/21 25/02/20 27/02/19 27/02/18 -
Price 0.115 0.41 0.33 0.585 0.525 0.35 0.335 -
P/RPS 4.24 35.24 171.97 60.20 18.72 7.29 0.00 -
P/EPS -34.42 -59.39 13.79 -2,953.71 -211.09 155.45 210.92 -
EY -2.90 -1.68 7.25 -0.03 -0.47 0.64 0.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 2.93 2.54 8.36 7.50 5.83 1.52 -10.71%

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