[NATWIDE] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 39.8%
YoY- -405.91%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 97,742 72,513 46,411 23,554 99,036 75,673 48,980 58.57%
PBT -603 -1,643 -2,550 -1,617 -2,641 1,527 1,054 -
Tax -289 -75 36 -142 -281 -432 -153 52.86%
NP -892 -1,718 -2,514 -1,759 -2,922 1,095 901 -
-
NP to SH -892 -1,718 -2,514 -1,759 -2,922 1,095 901 -
-
Tax Rate - - - - - 28.29% 14.52% -
Total Cost 98,634 74,231 48,925 25,313 101,958 74,578 48,079 61.52%
-
Net Worth 62,008 61,271 60,744 61,444 63,477 67,384 67,875 -5.85%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 62,008 61,271 60,744 61,444 63,477 67,384 67,875 -5.85%
NOSH 60,202 60,069 60,143 60,239 60,454 60,164 60,066 0.15%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -0.91% -2.37% -5.42% -7.47% -2.95% 1.45% 1.84% -
ROE -1.44% -2.80% -4.14% -2.86% -4.60% 1.63% 1.33% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 162.35 120.71 77.17 39.10 163.82 125.78 81.54 58.33%
EPS -1.48 -2.86 -4.18 -2.92 -4.86 1.82 1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.02 1.01 1.02 1.05 1.12 1.13 -5.99%
Adjusted Per Share Value based on latest NOSH - 60,239
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 79.31 58.84 37.66 19.11 80.36 61.40 39.74 58.58%
EPS -0.72 -1.39 -2.04 -1.43 -2.37 0.89 0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5032 0.4972 0.4929 0.4986 0.5151 0.5468 0.5508 -5.85%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.56 0.515 0.615 0.53 0.50 0.50 0.60 -
P/RPS 0.34 0.43 0.80 1.36 0.31 0.40 0.74 -40.48%
P/EPS -37.80 -18.01 -14.71 -18.15 -10.34 27.47 40.00 -
EY -2.65 -5.55 -6.80 -5.51 -9.67 3.64 2.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.50 0.61 0.52 0.48 0.45 0.53 1.25%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 29/11/13 28/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.65 0.52 0.60 0.55 0.53 0.51 0.57 -
P/RPS 0.40 0.43 0.78 1.41 0.32 0.41 0.70 -31.16%
P/EPS -43.87 -18.18 -14.35 -18.84 -10.97 28.02 38.00 -
EY -2.28 -5.50 -6.97 -5.31 -9.12 3.57 2.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.51 0.59 0.54 0.50 0.46 0.50 16.67%

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