[NATWIDE] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 56.7%
YoY- 3.44%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 23,554 99,036 75,673 48,980 24,921 96,178 73,266 -53.10%
PBT -1,617 -2,641 1,527 1,054 852 2,118 1,563 -
Tax -142 -281 -432 -153 -277 -913 -434 -52.54%
NP -1,759 -2,922 1,095 901 575 1,205 1,129 -
-
NP to SH -1,759 -2,922 1,095 901 575 1,205 1,129 -
-
Tax Rate - - 28.29% 14.52% 32.51% 43.11% 27.77% -
Total Cost 25,313 101,958 74,578 48,079 24,346 94,973 72,137 -50.28%
-
Net Worth 61,444 63,477 67,384 67,875 60,000 67,466 67,319 -5.91%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 61,444 63,477 67,384 67,875 60,000 67,466 67,319 -5.91%
NOSH 60,239 60,454 60,164 60,066 60,000 60,238 60,106 0.14%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -7.47% -2.95% 1.45% 1.84% 2.31% 1.25% 1.54% -
ROE -2.86% -4.60% 1.63% 1.33% 0.96% 1.79% 1.68% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 39.10 163.82 125.78 81.54 41.54 159.66 121.89 -53.17%
EPS -2.92 -4.86 1.82 1.50 0.99 2.00 1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.05 1.12 1.13 1.00 1.12 1.12 -6.05%
Adjusted Per Share Value based on latest NOSH - 60,185
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 19.11 80.36 61.40 39.74 20.22 78.04 59.45 -53.10%
EPS -1.43 -2.37 0.89 0.73 0.47 0.98 0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4986 0.5151 0.5468 0.5508 0.4869 0.5474 0.5463 -5.91%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.53 0.50 0.50 0.60 0.55 0.63 0.60 -
P/RPS 1.36 0.31 0.40 0.74 1.32 0.39 0.49 97.62%
P/EPS -18.15 -10.34 27.47 40.00 57.39 31.49 31.94 -
EY -5.51 -9.67 3.64 2.50 1.74 3.18 3.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.45 0.53 0.55 0.56 0.54 -2.48%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 31/05/13 28/02/13 30/11/12 24/08/12 22/05/12 14/02/12 -
Price 0.55 0.53 0.51 0.57 0.60 0.57 0.64 -
P/RPS 1.41 0.32 0.41 0.70 1.44 0.36 0.53 92.11%
P/EPS -18.84 -10.97 28.02 38.00 62.61 28.49 34.07 -
EY -5.31 -9.12 3.57 2.63 1.60 3.51 2.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.50 0.46 0.50 0.60 0.51 0.57 -3.54%

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