[NATWIDE] QoQ Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 34.21%
YoY- 71.28%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 48,966 46,758 44,708 47,857 46,709 45,836 41,100 12.34%
PBT -9,221 -8,342 -11,940 -9,960 -13,766 -16,538 -22,948 -45.45%
Tax -2 0 0 -163 -1,621 -1,176 0 -
NP -9,224 -8,342 -11,940 -10,123 -15,388 -17,714 -22,948 -45.44%
-
NP to SH -9,224 -8,342 -11,940 -10,123 -15,388 -17,714 -22,948 -45.44%
-
Tax Rate - - - - - - - -
Total Cost 58,190 55,100 56,648 57,980 62,097 63,550 64,048 -6.17%
-
Net Worth 24,647 22,182 20,950 14,788 -20,950 -18,485 29,577 -11.41%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 24,647 22,182 20,950 14,788 -20,950 -18,485 29,577 -11.41%
NOSH 123,238 123,238 123,238 123,238 123,238 123,238 123,238 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -18.84% -17.84% -26.71% -21.15% -32.94% -38.65% -55.83% -
ROE -37.42% -37.61% -56.99% -68.45% 0.00% 0.00% -77.59% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 39.73 37.94 36.28 38.83 37.90 37.19 33.35 12.34%
EPS -7.49 -6.76 -9.68 -8.21 -12.48 -14.38 -18.64 -45.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.18 0.17 0.12 -0.17 -0.15 0.24 -11.41%
Adjusted Per Share Value based on latest NOSH - 123,238
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 39.73 37.94 36.28 38.83 37.90 37.19 33.35 12.34%
EPS -7.49 -6.76 -9.68 -8.21 -12.48 -14.38 -18.64 -45.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.18 0.17 0.12 -0.17 -0.15 0.24 -11.41%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.145 0.19 0.23 0.30 0.38 0.11 0.085 -
P/RPS 0.36 0.50 0.63 0.77 1.00 0.30 0.25 27.43%
P/EPS -1.94 -2.81 -2.37 -3.65 -3.04 -0.77 -0.46 160.34%
EY -51.62 -35.63 -42.12 -27.38 -32.86 -130.67 -219.07 -61.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.06 1.35 2.50 0.00 0.00 0.35 61.53%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 23/11/21 27/08/21 28/05/21 25/02/21 26/11/20 28/08/20 -
Price 0.115 0.175 0.22 0.23 0.32 0.435 0.095 -
P/RPS 0.29 0.46 0.61 0.59 0.84 1.17 0.28 2.36%
P/EPS -1.54 -2.59 -2.27 -2.80 -2.56 -3.03 -0.51 108.49%
EY -65.08 -38.68 -44.04 -35.71 -39.02 -33.04 -196.01 -51.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.97 1.29 1.92 0.00 0.00 0.40 28.02%

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