[NATWIDE] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 31.66%
YoY- -256.89%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 47,328 23,656 97,742 72,513 46,411 23,554 99,036 -38.84%
PBT -36 -188 -603 -1,643 -2,550 -1,617 -2,641 -94.27%
Tax -230 -21 -289 -75 36 -142 -281 -12.48%
NP -266 -209 -892 -1,718 -2,514 -1,759 -2,922 -79.73%
-
NP to SH -266 -209 -892 -1,718 -2,514 -1,759 -2,922 -79.73%
-
Tax Rate - - - - - - - -
Total Cost 47,594 23,865 98,634 74,231 48,925 25,313 101,958 -39.79%
-
Net Worth 62,268 61,505 62,008 61,271 60,744 61,444 63,477 -1.27%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 62,268 61,505 62,008 61,271 60,744 61,444 63,477 -1.27%
NOSH 60,454 59,714 60,202 60,069 60,143 60,239 60,454 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -0.56% -0.88% -0.91% -2.37% -5.42% -7.47% -2.95% -
ROE -0.43% -0.34% -1.44% -2.80% -4.14% -2.86% -4.60% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 78.29 39.62 162.35 120.71 77.17 39.10 163.82 -38.84%
EPS -0.44 -0.35 -1.48 -2.86 -4.18 -2.92 -4.86 -79.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.03 1.03 1.02 1.01 1.02 1.05 -1.27%
Adjusted Per Share Value based on latest NOSH - 59,924
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 38.40 19.20 79.31 58.84 37.66 19.11 80.36 -38.85%
EPS -0.22 -0.17 -0.72 -1.39 -2.04 -1.43 -2.37 -79.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5053 0.4991 0.5032 0.4972 0.4929 0.4986 0.5151 -1.27%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.725 0.75 0.56 0.515 0.615 0.53 0.50 -
P/RPS 0.93 1.89 0.34 0.43 0.80 1.36 0.31 107.86%
P/EPS -164.77 -214.29 -37.80 -18.01 -14.71 -18.15 -10.34 532.17%
EY -0.61 -0.47 -2.65 -5.55 -6.80 -5.51 -9.67 -84.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 0.54 0.50 0.61 0.52 0.48 28.56%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 28/08/14 29/05/14 27/02/14 29/11/13 28/08/13 31/05/13 -
Price 0.72 0.695 0.65 0.52 0.60 0.55 0.53 -
P/RPS 0.92 1.75 0.40 0.43 0.78 1.41 0.32 102.05%
P/EPS -163.64 -198.57 -43.87 -18.18 -14.35 -18.84 -10.97 504.98%
EY -0.61 -0.50 -2.28 -5.50 -6.97 -5.31 -9.12 -83.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.67 0.63 0.51 0.59 0.54 0.50 25.12%

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