[NATWIDE] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -56.16%
YoY- -40.25%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 87,520 64,515 42,511 21,269 88,693 67,242 45,585 54.53%
PBT 2,852 2,062 1,794 1,387 3,260 3,566 3,306 -9.38%
Tax -1,060 -757 -734 -483 -1,198 -927 -795 21.16%
NP 1,792 1,305 1,060 904 2,062 2,639 2,511 -20.15%
-
NP to SH 1,792 1,305 1,060 904 2,062 2,639 2,511 -20.15%
-
Tax Rate 37.17% 36.71% 40.91% 34.82% 36.75% 26.00% 24.05% -
Total Cost 85,728 63,210 41,451 20,365 86,631 64,603 43,074 58.29%
-
Net Worth 67,946 67,956 69,863 6,990,933 68,592 6,913,098 6,908,253 -95.42%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 67,946 67,956 69,863 6,990,933 68,592 6,913,098 6,908,253 -95.42%
NOSH 60,129 60,138 60,227 60,266 60,169 60,113 60,071 0.06%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.05% 2.02% 2.49% 4.25% 2.32% 3.92% 5.51% -
ROE 2.64% 1.92% 1.52% 0.01% 3.01% 0.04% 0.04% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 145.55 107.28 70.58 35.29 147.41 111.86 75.88 54.44%
EPS 2.98 2.17 1.76 1.50 3.43 4.39 4.18 -20.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.13 1.16 116.00 1.14 115.00 115.00 -95.42%
Adjusted Per Share Value based on latest NOSH - 60,266
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 71.02 52.35 34.49 17.26 71.97 54.56 36.99 54.53%
EPS 1.45 1.06 0.86 0.73 1.67 2.14 2.04 -20.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5513 0.5514 0.5669 56.727 0.5566 56.0954 56.0561 -95.42%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.76 0.76 0.71 0.52 0.35 0.53 0.80 -
P/RPS 0.52 0.71 1.01 1.47 0.24 0.47 1.05 -37.43%
P/EPS 25.50 35.02 40.34 34.67 10.21 12.07 19.14 21.09%
EY 3.92 2.86 2.48 2.88 9.79 8.28 5.22 -17.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.67 0.61 0.00 0.31 0.00 0.01 1553.84%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 15/06/10 25/02/10 18/11/09 20/08/09 28/05/09 26/02/09 27/11/08 -
Price 0.65 0.75 0.77 0.66 0.50 0.47 0.43 -
P/RPS 0.45 0.70 1.09 1.87 0.34 0.42 0.57 -14.59%
P/EPS 21.81 34.56 43.75 44.00 14.59 10.71 10.29 65.07%
EY 4.58 2.89 2.29 2.27 6.85 9.34 9.72 -39.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.66 0.66 0.01 0.44 0.00 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