[NATWIDE] QoQ Annualized Quarter Result on 30-Jun-2015 [#1]

Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 14.63%
YoY- 83.25%
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 91,919 94,484 92,044 92,912 99,334 99,734 94,656 -1.93%
PBT -6,088 -2,656 -1,178 40 945 725 -72 1821.27%
Tax -70 -322 -274 -180 -1,109 -738 -460 -71.46%
NP -6,158 -2,978 -1,452 -140 -164 -13 -532 410.94%
-
NP to SH -6,158 -2,978 -1,452 -140 -164 -13 -532 410.94%
-
Tax Rate - - - 450.00% 117.35% 101.79% - -
Total Cost 98,077 97,462 93,496 93,052 99,498 99,747 95,188 2.01%
-
Net Worth 5,590,250 59,453 61,199 60,083 61,403 51,498 62,268 1899.50%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 5,590,250 59,453 61,199 60,083 61,403 51,498 62,268 1899.50%
NOSH 60,110 60,053 59,999 58,333 59,615 59,767 60,454 -0.37%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -6.70% -3.15% -1.58% -0.15% -0.17% -0.01% -0.56% -
ROE -0.11% -5.01% -2.37% -0.23% -0.27% -0.03% -0.85% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 152.92 157.33 153.41 159.28 166.62 199.47 156.57 -1.55%
EPS -10.24 -4.96 -2.42 -0.24 -0.27 -0.03 -0.88 412.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 93.00 0.99 1.02 1.03 1.03 1.03 1.03 1907.12%
Adjusted Per Share Value based on latest NOSH - 58,333
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 74.59 76.67 74.69 75.39 80.60 80.93 76.81 -1.93%
EPS -5.00 -2.42 -1.18 -0.11 -0.13 -0.01 -0.43 412.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 45.3613 0.4824 0.4966 0.4875 0.4983 0.4179 0.5053 1899.41%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.705 0.80 0.65 0.83 0.73 0.61 0.725 -
P/RPS 0.46 0.51 0.42 0.52 0.44 0.31 0.46 0.00%
P/EPS -6.88 -16.13 -26.86 -345.83 -265.36 -2,287.50 -82.39 -80.86%
EY -14.53 -6.20 -3.72 -0.29 -0.38 -0.04 -1.21 423.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.81 0.64 0.81 0.71 0.59 0.70 -94.09%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 25/02/16 23/11/15 27/08/15 29/05/15 17/02/15 28/11/14 -
Price 0.75 0.71 0.89 0.60 0.85 0.68 0.72 -
P/RPS 0.49 0.45 0.58 0.38 0.51 0.34 0.46 4.29%
P/EPS -7.32 -14.31 -36.78 -250.00 -308.98 -2,550.00 -81.82 -79.96%
EY -13.66 -6.99 -2.72 -0.40 -0.32 -0.04 -1.22 399.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.72 0.87 0.58 0.83 0.66 0.70 -94.09%

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