[NATWIDE] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -105.14%
YoY- -22240.55%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 80,840 85,036 91,919 94,484 92,044 92,912 99,334 -12.80%
PBT -13,878 -8,232 -6,088 -2,656 -1,178 40 945 -
Tax -110 0 -70 -322 -274 -180 -1,109 -78.48%
NP -13,988 -8,232 -6,158 -2,978 -1,452 -140 -164 1822.01%
-
NP to SH -13,988 -10,032 -6,158 -2,978 -1,452 -140 -164 1822.01%
-
Tax Rate - - - - - 450.00% 117.35% -
Total Cost 94,828 93,268 98,077 97,462 93,496 93,052 99,498 -3.14%
-
Net Worth 4,869,396 6,599,999 5,590,250 59,453 61,199 60,083 61,403 1731.17%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 4,869,396 6,599,999 5,590,250 59,453 61,199 60,083 61,403 1731.17%
NOSH 60,116 73,333 60,110 60,053 59,999 58,333 59,615 0.55%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -17.30% -9.68% -6.70% -3.15% -1.58% -0.15% -0.17% -
ROE -0.29% -0.15% -0.11% -5.01% -2.37% -0.23% -0.27% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 134.47 115.96 152.92 157.33 153.41 159.28 166.62 -13.28%
EPS -23.08 -13.68 -10.24 -4.96 -2.42 -0.24 -0.27 1824.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 81.00 90.00 93.00 0.99 1.02 1.03 1.03 1721.00%
Adjusted Per Share Value based on latest NOSH - 60,119
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 65.60 69.00 74.59 76.67 74.69 75.39 80.60 -12.79%
EPS -11.35 -8.14 -5.00 -2.42 -1.18 -0.11 -0.13 1852.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 39.5121 53.5548 45.3613 0.4824 0.4966 0.4875 0.4983 1731.04%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.86 0.75 0.705 0.80 0.65 0.83 0.73 -
P/RPS 0.64 0.65 0.46 0.51 0.42 0.52 0.44 28.28%
P/EPS -3.70 -5.48 -6.88 -16.13 -26.86 -345.83 -265.36 -94.16%
EY -27.06 -18.24 -14.53 -6.20 -3.72 -0.29 -0.38 1604.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.81 0.64 0.81 0.71 -94.12%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 30/08/16 31/05/16 25/02/16 23/11/15 27/08/15 29/05/15 -
Price 0.82 0.70 0.75 0.71 0.89 0.60 0.85 -
P/RPS 0.61 0.60 0.49 0.45 0.58 0.38 0.51 12.64%
P/EPS -3.52 -5.12 -7.32 -14.31 -36.78 -250.00 -308.98 -94.89%
EY -28.38 -19.54 -13.66 -6.99 -2.72 -0.40 -0.32 1872.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.72 0.87 0.58 0.83 -94.70%

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