[NATWIDE] QoQ Annualized Quarter Result on 31-Dec-2016 [#3]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 8.55%
YoY- -329.45%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 77,994 76,784 86,576 84,438 80,840 85,036 91,919 -10.36%
PBT -3,530 -1,612 -15,150 -12,652 -13,878 -8,232 -6,088 -30.44%
Tax -130 -400 -687 -140 -110 0 -70 51.03%
NP -3,660 -2,012 -15,837 -12,792 -13,988 -8,232 -6,158 -29.28%
-
NP to SH -3,660 -2,012 -15,837 -12,792 -13,988 -10,032 -6,158 -29.28%
-
Tax Rate - - - - - - - -
Total Cost 81,654 78,796 102,413 97,230 94,828 93,268 98,077 -11.49%
-
Net Worth 3,787,308 3,967,656 3,967,656 4,628,932 4,869,396 6,599,999 5,590,250 -22.84%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 3,787,308 3,967,656 3,967,656 4,628,932 4,869,396 6,599,999 5,590,250 -22.84%
NOSH 120,232 120,232 120,232 120,232 60,116 73,333 60,110 58.68%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -4.69% -2.62% -18.29% -15.15% -17.30% -9.68% -6.70% -
ROE -0.10% -0.05% -0.40% -0.28% -0.29% -0.15% -0.11% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 129.74 127.73 144.01 140.46 134.47 115.96 152.92 -10.37%
EPS -6.32 -3.36 -13.17 -21.04 -23.08 -13.68 -10.24 -27.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 63.00 66.00 66.00 77.00 81.00 90.00 93.00 -22.84%
Adjusted Per Share Value based on latest NOSH - 120,232
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 63.29 62.31 70.25 68.52 65.60 69.00 74.59 -10.36%
EPS -2.97 -1.63 -12.85 -10.38 -11.35 -8.14 -5.00 -29.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 30.7316 32.195 32.195 37.5609 39.5121 53.5548 45.3613 -22.84%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.69 0.78 0.70 0.48 0.86 0.75 0.705 -
P/RPS 0.53 0.61 0.49 0.34 0.64 0.65 0.46 9.89%
P/EPS -11.33 -23.31 -2.66 -2.26 -3.70 -5.48 -6.88 39.41%
EY -8.82 -4.29 -37.63 -44.33 -27.06 -18.24 -14.53 -28.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 29/08/17 01/06/17 22/02/17 28/11/16 30/08/16 31/05/16 -
Price 0.665 0.74 0.485 0.46 0.82 0.70 0.75 -
P/RPS 0.51 0.58 0.34 0.33 0.61 0.60 0.49 2.70%
P/EPS -10.92 -22.11 -1.84 -2.16 -3.52 -5.12 -7.32 30.52%
EY -9.16 -4.52 -54.32 -46.26 -28.38 -19.54 -13.66 -23.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00%

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