Development Works Food turns to profit after minorities of SAR 2 mln; Q4 loss at SAR 1.4 mln

29/03/2022 Argaam Exclusive

View other reports

Development Works Food Co. turned to a net profit after minorities of SAR 2 million in 2021, compared to a net loss after minorities of SAR 8.3 million in 2020.

Financials (M)

Item	2020	2021	Change‬
Revenues	94.50	100.86	6.7 %
Gross Income	2.62	9.49	261.9 %
Operating Income	(5.35)	(0.23)	95.7 %
Net Income	(8.40)	2.35	128.0 %
Average Shares	3.00	3.00	-
EPS (Riyals)	(2.80)	0.78	128.0 %

The profits were driven by the firm’s exit from unprofitable businesses and an increased focus on activities that generate revenue and drive sales.

The company’s Q4 2021 net loss narrowed to SAR 1.40 million from SAR 2.99 million in the year-earlier period.

Sequentially, Development Works Food turned to losses from a net profit of SAR 770,000 in Q3 2021.

Current Quarter Comparison (M)

Compared With The

Item	Q4 2020	Q4 2021	Change‬
Revenues	16.15	23.28	44.2 %
Gross Income	1.62	(2.62)	(261.9 %)
Operating Income	(0.74)	(2.21)	(198.8 %)
Net Income	(3.05)	(1.09)	64.3 %
Average Shares	3.00	3.00	-
EPS (Riyals)	(1.02)	(0.36)	64.3 %

Item	Q3 2021	Q4 2021	Change‬
Revenues	33.16	23.28	(29.8 %)
Gross Income	3.77	(2.62)	(169.5 %)
Operating Income	0.28	(2.21)	(879.6 %)
Net Income	0.77	(1.09)	(241.0 %)
Average Shares	3.00	3.00	-
EPS (Riyals)	0.26	(0.36)	(241.0 %)

Total shareholders’ equity, excluding minority interest, rose 6.7% year-on-year to SAR 32.6 million.

View more financial results

Financial results (Million)

Period	Revenues	Change	Gross Income	Change	Operating Income	Change
Q1 2012	-	-	-	-	-	-
Q2 2012	-	-	-	-	-	-
Q3 2012	-	-	-	-	-	-
Q4 2012	-	-	-	-	-	-
2012	2.94	-	(0.91)	-	(4.15)	-
Q1 2013	-	-	-	-	-	-
Q2 2013	-	-	-	-	-	-
Q3 2013	-	-	-	-	-	-
Q4 2013	-	-	-	-	-	-
2013	12.65	330.6 %	4.90	641.3 %	(3.48)	16.2 %
Q1 2014	-	-	-	-	-	-
Q2 2014	-	-	-	-	-	-
Q3 2014	-	-	-	-	-	-
Q4 2014	-	-	-	-	-	-
2014	29.67	134.6 %	11.61	137.0 %	0.76	121.8 %
Q1 2015	-	-	-	-	-	-
Q2 2015	-	-	-	-	-	-
Q3 2015	-	-	-	-	-	-
Q4 2015	-	-	-	-	-	-
2015	34.66	16.8 %	14.83	27.7 %	5.65	644.4 %
Q1 2016	8.00	-	3.55	-	0.83	-
Q2 2016	10.18	-	5.22	-	1.65	-
Q3 2016	11.55	-	6.00	-	1.71	-
Q4 2016	5.19	-	(6.82)	-	(6.82)	-
2016	34.93	0.8 %	7.96	(46.3 %)	5.33	(5.6 %)
Q1 2017	13.47	68.3 %	6.37	79.3 %	1.09	31.2 %
Q2 2017	20.46	101.1 %	4.54	(13.0 %)	2.79	68.7 %
Q3 2017	20.04	73.5 %	3.76	(37.4 %)	2.24	31.5 %
Q4 2017	28.43	447.7 %	4.20	161.6 %	1.68	124.6 %
2017	82.41	135.9 %	14.74	85.2 %	7.88	47.9 %
Q1 2018	22.70	68.5 %	3.27	(48.7 %)	1.36	25.1 %
Q2 2018	31.16	52.3 %	4.56	0.4 %	2.86	2.5 %
Q3 2018	28.69	43.1 %	4.87	29.6 %	2.47	10.2 %
Q4 2018	26.11	(8.1 %)	2.20	(47.7 %)	(1.00)	(159.7 %)
2018	108.66	31.9 %	14.94	1.3 %	5.69	(27.8 %)
Q1 2019	30.76	35.5 %	4.73	44.7 %	1.11	(18.5 %)
Q2 2019	39.94	28.2 %	6.70	46.8 %	2.26	(21.0 %)
Q3 2019	37.07	29.2 %	5.39	10.7 %	2.40	(3.2 %)
Q4 2019	-	-	-	-	3.89	487.7 %
2019	96.27	(11.4 %)	19.45	30.2 %	9.65	69.5 %
Q1 2020	26.26	(14.6 %)	(2.11)	(144.7 %)	(3.97)	(458.4 %)
Q2 2020	22.42	(43.9 %)	(0.49)	(107.2 %)	(2.17)	(196.0 %)
Q3 2020	29.68	(19.9 %)	3.60	(33.2 %)	1.53	(36.3 %)
Q4 2020	16.15	-	1.62	-	(0.74)	(119.1 %)
2020	94.50	(1.8 %)	2.62	(86.5 %)	(5.35)	(155.5 %)
Q1 2021	19.81	(24.6 %)	2.30	208.8 %	(0.86)	78.2 %
Q2 2021	24.61	9.7 %	6.03	1344.1 %	2.56	218.3 %
Q3 2021	33.16	11.8 %	3.77	4.8 %	0.28	(81.4 %)
Q4 2021	23.28	44.2 %	(2.62)	(261.9 %)	(2.21)	(198.8 %)
2021	100.86	6.7 %	9.49	261.9 %	(0.23)	95.7 %

Period	Revenues	Change	Gross Income	Change	Operating Income	Change
2012	2.94	-	(0.91)	-	(4.15)	-
2013	12.65	330.6 %	4.90	641.3 %	(3.48)	16.2 %
2014	29.67	134.6 %	11.61	137.0 %	0.76	121.8 %
2015	34.66	16.8 %	14.83	27.7 %	5.65	644.4 %
2016	34.93	0.8 %	7.96	(46.3 %)	5.33	(5.6 %)
2017	82.41	135.9 %	14.74	85.2 %	7.88	47.9 %
2018	108.66	31.9 %	14.94	1.3 %	5.69	(27.8 %)
2019	96.27	(11.4 %)	19.45	30.2 %	9.65	69.5 %
2020	94.50	(1.8 %)	2.62	(86.5 %)	(5.35)	(155.5 %)
2021	100.86	6.7 %	9.49	261.9 %	(0.23)	95.7 %

Profit Performance (Million)

Period	Net Income	Change	EPS(Riyal)	Extraordinary Income/Expense	Net Profit Before Unusual Items	EPS Before XO Items
Q1 2012	-	-	-	-	-	-
Q2 2012	-	-	-	-	-	-
Q3 2012	-	-	-	-	-	-
Q4 2012	-	-	-	-	-	-
2012	(4.10)	-	(1.37)	-	(4.10)	(1.37)
Q1 2013	-	-	-	-	-	-
Q2 2013	-	-	-	-	-	-
Q3 2013	-	-	-	-	-	-
Q4 2013	-	-	-	-	-	-
2013	(3.44)	15.9 %	(1.15)	-	(3.44)	(1.15)
Q1 2014	-	-	-	-	-	-
Q2 2014	-	-	-	-	-	-
Q3 2014	-	-	-	-	-	-
Q4 2014	-	-	-	-	-	-
2014	1.01	129.4 %	0.34	-	1.01	0.34
Q1 2015	-	-	-	-	-	-
Q2 2015	-	-	-	-	-	-
Q3 2015	-	-	-	-	-	-
Q4 2015	-	-	-	-	-	-
2015	5.79	471.2 %	1.93	-	5.79	1.93
Q1 2016	0.84	-	0.28	-	0.84	0.28
Q2 2016	1.60	-	0.53	-	1.60	0.53
Q3 2016	1.76	-	0.59	-	1.76	0.59
Q4 2016	(6.86)	-	(2.29)	-	(6.86)	(2.29)
2016	5.30	(8.3 %)	1.77	-	5.30	1.77
Q1 2017	1.04	23.7 %	0.35	-	1.04	0.35
Q2 2017	2.63	64.4 %	0.88	-	2.63	0.88
Q3 2017	2.25	27.6 %	0.75	-	2.25	0.75
Q4 2017	1.97	128.7 %	0.66	-	1.97	0.66
2017	7.89	48.7 %	2.63	-	7.89	2.63
Q1 2018	1.34	28.4 %	0.45	-	1.34	0.45
Q2 2018	2.69	2.4 %	0.90	-	2.69	0.90
Q3 2018	2.31	2.9 %	0.77	-	2.31	0.77
Q4 2018	1.40	(28.8 %)	0.47	-	1.40	0.47
2018	7.74	(1.9 %)	2.58	-	7.74	2.58
Q1 2019	1.46	8.8 %	0.49	-	1.46	0.49
Q2 2019	2.24	(16.6 %)	0.75	-	2.24	0.75
Q3 2019	2.47	6.7 %	0.82	-	2.47	0.82
Q4 2019	2.47	75.6 %	0.82	-	2.47	0.82
2019	8.63	11.5 %	2.88	-	8.63	2.88
Q1 2020	(3.92)	(369.3 %)	(1.31)	-	(3.92)	(1.31)
Q2 2020	(2.09)	(193.2 %)	(0.70)	-	(2.09)	(0.70)
Q3 2020	0.66	(73.2 %)	0.22	-	0.66	0.22
Q4 2020	(3.05)	(223.6 %)	(1.02)	(5.18)	2.13	0.71
2020	(8.40)	(197.3 %)	(2.80)	(5.18)	(3.22)	(1.07)
Q1 2021	0.12	103.0 %	0.04	-	0.12	0.04
Q2 2021	2.55	221.8 %	0.85	-	2.55	0.85
Q3 2021	0.77	16.5 %	0.26	-	0.77	0.26
Q4 2021	(1.09)	64.3 %	(0.36)	-	(1.09)	(0.36)
2021	2.35	128.0 %	0.78	-	2.35	0.78

Period	Net Income	Change	EPS(Riyal)	Extraordinary Income/Expense	Net Profit Before Unusual Items	EPS Before XO Items
2012	(4.10)	-	(1.37)	-	(4.10)	(1.37)
2013	(3.44)	15.9 %	(1.15)	-	(3.44)	(1.15)
2014	1.01	129.4 %	0.34	-	1.01	0.34
2015	5.79	471.2 %	1.93	-	5.79	1.93
2016	5.30	(8.3 %)	1.77	-	5.30	1.77
2017	7.89	48.7 %	2.63	-	7.89	2.63
2018	7.74	(1.9 %)	2.58	-	7.74	2.58
2019	8.63	11.5 %	2.88	-	8.63	2.88
2020	(8.40)	(197.3 %)	(2.80)	(5.18)	(3.22)	(1.07)
2021	2.35	128.0 %	0.78	-	2.35	0.78

Profitability

Period	Gross Margin	OIBDA Margin	Net Margin Before Unusual Items
Q1 2012	-	-	-
Q2 2012	-	-	-
Q3 2012	-	-	-
Q4 2012	-	-	-
2012	(30.81 %)	(116.34 %)	(139.46 %)
Q1 2013	-	-	-
Q2 2013	-	-	-
Q3 2013	-	-	-
Q4 2013	-	-	-
2013	38.74 %	(18.00 %)	(27.23 %)
Q1 2014	-	-	-
Q2 2014	-	-	-
Q3 2014	-	-	-
Q4 2014	-	-	-
2014	39.14 %	6.94 %	3.41 %
Q1 2015	-	-	-
Q2 2015	-	-	-
Q3 2015	-	-	-
Q4 2015	-	-	-
2015	42.77 %	20.66 %	16.69 %
Q1 2016	-	-	-
Q2 2016	-	-	-
Q3 2016	-	-	-
Q4 2016	22.79 %	(2.71 %)	(7.62 %)
2016	22.79 %	20.09 %	15.18 %
Q1 2017	26.68 %	(1.46 %)	(6.09 %)
Q2 2017	19.92 %	1.37 %	(2.82 %)
Q3 2017	13.26 %	2.51 %	(1.60 %)
Q4 2017	22.90 %	13.73 %	9.57 %
2017	17.89 %	13.84 %	9.57 %
Q1 2018	17.21 %	13.38 %	8.93 %
Q2 2018	15.43 %	12.63 %	8.06 %
Q3 2018	15.23 %	12.41 %	7.49 %
Q4 2018	13.71 %	10.99 %	7.12 %
2018	13.75 %	10.99 %	7.12 %
Q1 2019	14.01 %	10.44 %	6.73 %
Q2 2019	14.74 %	9.82 %	5.91 %
Q3 2019	14.20 %	9.66 %	5.65 %
Q4 2019	-	-	-
2019	20.20 %	32.49 %	8.96 %
Q1 2020	-	-	-
Q2 2020	-	-	-
Q3 2020	-	-	-
Q4 2020	2.77 %	19.73 %	(3.41 %)
2020	2.77 %	19.73 %	(3.41 %)
Q1 2021	7.99 %	24.51 %	0.93 %
Q2 2021	15.02 %	35.22 %	6.05 %
Q3 2021	14.64 %	27.47 %	5.94 %
Q4 2021	9.40 %	21.89 %	2.33 %
2021	9.40 %	21.89 %	2.33 %

Period	Gross Margin	OIBDA Margin	Net Margin Before Unusual Items
2012	(30.81 %)	(116.34 %)	(139.46 %)
2013	38.74 %	(18.00 %)	(27.23 %)
2014	39.14 %	6.94 %	3.41 %
2015	42.77 %	20.66 %	16.69 %
2016	22.79 %	20.09 %	15.18 %
2017	17.89 %	13.84 %	9.57 %
2018	13.75 %	10.99 %	7.12 %
2019	20.20 %	32.49 %	8.96 %
2020	2.77 %	19.73 %	(3.41 %)
2021	9.40 %	21.89 %	2.33 %

Period	Gross Margin	OIBDA Margin	Net Margin Before Unusual Items
Q1 2012	-	-	-
Q2 2012	-	-	-
Q3 2012	-	-	-
Q4 2012	-	-	-
Q1 2013	-	-	-
Q2 2013	-	-	-
Q3 2013	-	-	-
Q4 2013	-	-	-
Q1 2014	-	-	-
Q2 2014	-	-	-
Q3 2014	-	-	-
Q4 2014	-	-	-
Q1 2015	-	-	-
Q2 2015	-	-	-
Q3 2015	-	-	-
Q4 2015	-	-	-
Q1 2016	44.39 %	16.45 %	10.53 %
Q2 2016	51.32 %	22.31 %	15.70 %
Q3 2016	51.95 %	19.78 %	15.22 %
Q4 2016	(131.41 %)	(131.41 %)	(132.18 %)
Q1 2017	47.29 %	12.45 %	7.74 %
Q2 2017	22.20 %	17.35 %	12.84 %
Q3 2017	18.73 %	15.34 %	11.20 %
Q4 2017	14.79 %	10.60 %	6.94 %
Q1 2018	14.40 %	11.56 %	5.90 %
Q2 2018	14.64 %	13.54 %	8.63 %
Q3 2018	16.97 %	13.65 %	8.05 %
Q4 2018	8.41 %	4.54 %	5.38 %
Q1 2019	15.38 %	9.31 %	4.74 %
Q2 2019	16.77 %	10.91 %	5.62 %
Q3 2019	14.54 %	12.20 %	6.65 %
Q4 2019	-	-	-
Q1 2020	(8.04 %)	(4.67 %)	(14.94 %)
Q2 2020	(2.16 %)	4.43 %	(9.33 %)
Q3 2020	12.13 %	40.09 %	2.23 %
Q4 2020	10.02 %	43.26 %	13.20 %
Q1 2021	11.60 %	8.60 %	0.60 %
Q2 2021	24.52 %	45.50 %	10.35 %
Q3 2021	11.37 %	17.69 %	2.32 %
Q4 2021	(11.25 %)	14.21 %	(4.66 %)

Per Share Data (Riyal)

Compared With The

Period	Shares Outstanding (M)	EPS (Riyal)	Adjusted EPS (Riyal)	Book Value (BV)
Q1 2012	-	-	-	-
Q2 2012	-	-	-	-
Q3 2012	-	-	-	-
Q4 2012	-	-	-	-
Q1 2013	-	-	-	-
Q2 2013	-	-	-	-
Q3 2013	-	-	-	-
Q4 2013	-	-	-	-
Q1 2014	-	-	-	-
Q2 2014	-	-	-	-
Q3 2014	-	-	-	-
Q4 2014	-	-	-	-
Q1 2015	-	-	-	-
Q2 2015	-	-	-	-
Q3 2015	-	-	-	-
Q4 2015	-	-	-	-
Q1 2016	3.00	-	-	4.68
Q2 2016	3.00	-	-	5.11
Q3 2016	3.00	-	-	4.48
Q4 2016	3.00	(0.89)	(0.89)	4.84
Q1 2017	3.00	(0.82)	(0.82)	5.02
Q2 2017	3.00	(0.48)	(0.48)	5.90
Q3 2017	3.00	(0.32)	(0.32)	6.65
Q4 2017	3.00	2.63	2.63	7.16
Q1 2018	3.00	2.73	2.73	7.61
Q2 2018	3.00	2.75	2.75	8.51
Q3 2018	3.00	2.77	2.77	9.28
Q4 2018	3.00	2.58	2.58	10.10
Q1 2019	3.00	2.62	2.62	10.58
Q2 2019	3.00	2.47	2.47	11.33
Q3 2019	3.00	2.52	2.52	12.15
Q4 2019	3.00	2.88	2.88	12.97
Q1 2020	3.00	1.08	1.08	11.56
Q2 2020	3.00	(0.36)	(0.36)	10.86
Q3 2020	3.00	(0.96)	(0.96)	11.08
Q4 2020	3.00	(2.80)	(1.07)	10.17
Q1 2021	3.00	(1.45)	0.27	10.21
Q2 2021	3.00	0.09	1.82	11.06
Q3 2021	3.00	0.13	1.86	11.32
Q4 2021	3.00	0.78	0.78	10.85

Period	Shares Outstanding (M)	EPS (Riyal)	Adjusted EPS (Riyal)	Book Value (BV)
2012	3.00	(1.37)	(1.37)	0.03
2013	3.00	(1.15)	(1.15)	0.03
2014	3.00	0.34	0.34	2.56
2015	3.00	1.93	1.93	2.30
2016	3.00	1.77	1.77	4.84
2017	3.00	2.63	2.63	7.16
2018	3.00	2.58	2.58	10.10
2019	3.00	2.88	2.88	12.97
2020	3.00	(2.80)	(1.07)	10.17
2021	3.00	0.78	0.78	10.85

Multiple Ratios (End of Period Price)

Compared With The

Period	P/E	Adjusted P/E	Price/book
Q1 2012	-	-	-
Q2 2012	-	-	-
Q3 2012	-	-	-
Q4 2012	-	-	-
Q1 2013	-	-	-
Q2 2013	-	-	-
Q3 2013	-	-	-
Q4 2013	-	-	-
Q1 2014	-	-	-
Q2 2014	-	-	-
Q3 2014	-	-	-
Q4 2014	-	-	-
Q1 2015	-	-	-
Q2 2015	-	-	-
Q3 2015	-	-	-
Q4 2015	-	-	-
Q1 2016	-	-	-
Q2 2016	-	-	-
Q3 2016	-	-	-
Q4 2016	-	-	-
Q1 2017	NEG	NEG	7.75
Q2 2017	NEG	NEG	5.47
Q3 2017	NEG	NEG	4.29
Q4 2017	11.05	11.05	4.06
Q1 2018	9.69	9.69	3.47
Q2 2018	10.92	10.92	3.53
Q3 2018	9.69	9.69	2.89
Q4 2018	10.66	10.66	2.72
Q1 2019	12.72	12.72	3.15
Q2 2019	15.17	15.17	3.31
Q3 2019	12.24	12.24	2.54
Q4 2019	22.86	22.86	5.07
Q1 2020	39.32	39.32	3.68
Q2 2020	NEG	NEG	4.44
Q3 2020	NEG	NEG	10.75
Q4 2020	NEG	NEG	15.45
Q1 2021	NEG	More than 100	12.65
Q2 2021	More than 100	82.28	13.53
Q3 2021	More than 100	91.63	15.02
Q4 2021	More than 100	More than 100	26.02

Period	P/E	Adjusted P/E	Price/book
2012	-	-	-
2013	-	-	-
2014	-	-	-
2015	-	-	-
2016	-	-	-
2017	11.05	11.05	4.06
2018	10.66	10.66	2.72
2019	22.86	22.86	5.07
2020	NEG	NEG	15.45
2021	More than 100	More than 100	26.02

Financial Ratios

	Current
Market Cap (M Riyal)	396.00
Enterprise Value (EV) (M)	399.63
Shares Outstanding ((M))	3.00
EPS ( Riyal) (TTM)	0.04
Book Value (BV) ( Riyal)	9.19
Par Value ( Riyal)	10.00
Adjusted P/E (Last12)	More than 100
P/E (TTM)	More than 100
Price/book	14.37
Return on Average Assets (%) (TTM)	0.2
Return on Average Equity (%) (TTM)	0.5

Development Works Food Co. (DWF)

Twitter

Facebook

Linked in

Comments {{getCommentCount()}}

Be the first to comment

رد{{comment.DisplayName}} على {{getCommenterName(comment.ParentThreadID)}}

Sorry: the validity period has ended to comment on this news

Opinions expressed in the comments section do not reflect the views of Argaam. Abusive comments of any kind will be removed. Political or religious commentary will not be tolerated.

Development Works Food turns to profit after minorities of SAR 2 mln; Q4 loss at SAR 1.4 mln

View other reports

Financials (M)

Current Quarter Comparison (M)

Financial results (Million)

Financial results (Million)

Profit Performance (Million)

Profit Performance (Million)

Profitability

Profitability

Per Share Data (Riyal)

Per Share Data (Riyal)

Multiple Ratios (End of Period Price)

Ratios And Multiples

Financial Ratios

Share Price

Development Works Food Co. (DWF)

Comments {{getCommentCount()}}

رد{{comment.DisplayName}} على {{getCommenterName(comment.ParentThreadID)}}

{{comment.DisplayName}}

×

Development Works Food turns to profit after minorities of SAR 2 mln; Q4 loss at SAR 1.4 mln

View other reports

Financials (M)

Current Quarter Comparison (M)

Financial results (Million)

Financial results (Million)

Profit Performance (Million)

Profit Performance (Million)

Profitability

Profitability

Per Share Data (Riyal)

Per Share Data (Riyal)

Multiple Ratios (End of Period Price)

Ratios And Multiples

Financial Ratios

Share Price

Development Works Food Co. (DWF)

Comments {{getCommentCount()}}

رد{{comment.DisplayName}} على {{getCommenterName(comment.ParentThreadID)}}

{{comment.DisplayName}}