[NATWIDE] QoQ Cumulative Quarter Result on 31-Dec-2020 [#3]

Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -30.3%
YoY- -19.41%
Quarter Report
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 23,379 11,177 47,857 35,032 22,918 10,275 66,001 -49.90%
PBT -4,171 -2,985 -9,960 -10,325 -8,269 -5,737 -35,066 -75.78%
Tax 0 0 -163 -1,216 -588 0 -182 -
NP -4,171 -2,985 -10,123 -11,541 -8,857 -5,737 -35,248 -75.86%
-
NP to SH -4,171 -2,985 -10,123 -11,541 -8,857 -5,737 -35,248 -75.86%
-
Tax Rate - - - - - - - -
Total Cost 27,550 14,162 57,980 46,573 31,775 16,012 101,249 -57.97%
-
Net Worth 22,182 20,950 14,788 -20,950 -18,485 29,577 -17,253 -
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 22,182 20,950 14,788 -20,950 -18,485 29,577 -17,253 -
NOSH 123,238 123,238 123,238 123,238 123,238 123,238 123,238 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -17.84% -26.71% -21.15% -32.94% -38.65% -55.83% -53.41% -
ROE -18.80% -14.25% -68.45% 0.00% 0.00% -19.40% 0.00% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 18.97 9.07 38.83 28.43 18.60 8.34 53.56 -49.90%
EPS -3.38 -2.42 -8.21 -9.36 -7.19 -4.66 -28.60 -75.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.12 -0.17 -0.15 0.24 -0.14 -
Adjusted Per Share Value based on latest NOSH - 123,238
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 18.97 9.07 38.83 28.43 18.60 8.34 53.56 -49.90%
EPS -3.38 -2.42 -8.21 -9.36 -7.19 -4.66 -28.60 -75.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.12 -0.17 -0.15 0.24 -0.14 -
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.19 0.23 0.30 0.38 0.11 0.085 0.10 -
P/RPS 1.00 2.54 0.77 1.34 0.59 1.02 0.19 202.26%
P/EPS -5.61 -9.50 -3.65 -4.06 -1.53 -1.83 -0.35 534.64%
EY -17.81 -10.53 -27.38 -24.64 -65.34 -54.77 -286.02 -84.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.35 2.50 0.00 0.00 0.35 0.00 -
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 27/08/21 28/05/21 25/02/21 26/11/20 28/08/20 30/06/20 -
Price 0.175 0.22 0.23 0.32 0.435 0.095 0.085 -
P/RPS 0.92 2.43 0.59 1.13 2.34 1.14 0.16 220.61%
P/EPS -5.17 -9.08 -2.80 -3.42 -6.05 -2.04 -0.30 566.03%
EY -19.34 -11.01 -35.71 -29.26 -16.52 -49.00 -336.49 -85.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.29 1.92 0.00 0.00 0.40 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