[NATWIDE] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -18.98%
YoY- -3.01%
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 92,822 94,216 99,036 100,897 97,960 99,684 96,178 -2.33%
PBT -5,100 -6,468 -2,641 2,036 2,108 3,408 2,118 -
Tax 72 -568 -281 -576 -306 -1,108 -913 -
NP -5,028 -7,036 -2,922 1,460 1,802 2,300 1,205 -
-
NP to SH -5,028 -7,036 -2,922 1,460 1,802 2,300 1,205 -
-
Tax Rate - - - 28.29% 14.52% 32.51% 43.11% -
Total Cost 97,850 101,252 101,958 99,437 96,158 97,384 94,973 2.00%
-
Net Worth 60,744 61,444 63,477 67,384 67,875 60,000 67,466 -6.75%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 60,744 61,444 63,477 67,384 67,875 60,000 67,466 -6.75%
NOSH 60,143 60,239 60,454 60,164 60,066 60,000 60,238 -0.10%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -5.42% -7.47% -2.95% 1.45% 1.84% 2.31% 1.25% -
ROE -8.28% -11.45% -4.60% 2.17% 2.65% 3.83% 1.79% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 154.33 156.40 163.82 167.70 163.09 166.14 159.66 -2.23%
EPS -8.36 -11.68 -4.86 2.43 3.00 3.96 2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.02 1.05 1.12 1.13 1.00 1.12 -6.65%
Adjusted Per Share Value based on latest NOSH - 60,937
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 75.32 76.45 80.36 81.87 79.49 80.89 78.04 -2.33%
EPS -4.08 -5.71 -2.37 1.18 1.46 1.87 0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4929 0.4986 0.5151 0.5468 0.5508 0.4869 0.5474 -6.74%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.615 0.53 0.50 0.50 0.60 0.55 0.63 -
P/RPS 0.40 0.34 0.31 0.30 0.37 0.33 0.39 1.70%
P/EPS -7.36 -4.54 -10.34 20.60 20.00 14.35 31.49 -
EY -13.59 -22.04 -9.67 4.85 5.00 6.97 3.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.52 0.48 0.45 0.53 0.55 0.56 5.86%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 28/08/13 31/05/13 28/02/13 30/11/12 24/08/12 22/05/12 -
Price 0.60 0.55 0.53 0.51 0.57 0.60 0.57 -
P/RPS 0.39 0.35 0.32 0.30 0.35 0.36 0.36 5.47%
P/EPS -7.18 -4.71 -10.97 21.02 19.00 15.65 28.49 -
EY -13.93 -21.24 -9.12 4.76 5.26 6.39 3.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.54 0.50 0.46 0.50 0.60 0.51 10.19%

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