[NATWIDE] QoQ 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- 56.19%
YoY- -405.91%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 25,267 26,102 22,858 23,554 23,400 26,693 24,060 3.32%
PBT 875 909 -933 -1,617 -4,168 474 201 166.84%
Tax -49 -112 178 -142 153 -279 124 -
NP 826 797 -755 -1,759 -4,015 195 325 86.34%
-
NP to SH 826 797 -755 -1,759 -4,015 195 325 86.34%
-
Tax Rate 5.60% 12.32% - - - 58.86% -61.69% -
Total Cost 24,441 25,305 23,613 25,313 27,415 26,498 23,735 1.97%
-
Net Worth 61,725 61,123 60,519 61,444 63,083 68,250 68,009 -6.26%
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 61,725 61,123 60,519 61,444 63,083 68,250 68,009 -6.26%
NOSH 59,927 59,924 59,920 60,239 60,080 60,937 60,185 -0.28%
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 3.27% 3.05% -3.30% -7.47% -17.16% 0.73% 1.35% -
ROE 1.34% 1.30% -1.25% -2.86% -6.36% 0.29% 0.48% -
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 42.16 43.56 38.15 39.10 38.95 43.80 39.98 3.60%
EPS 1.37 1.33 -1.26 -2.92 -6.68 0.32 0.54 86.12%
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 20.50 21.18 18.55 19.11 18.99 21.66 19.52 3.32%
EPS 0.67 0.65 -0.61 -1.43 -3.26 0.16 0.26 88.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5009 0.496 0.4911 0.4986 0.5119 0.5538 0.5519 -6.26%
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 1.33 1.18 1.61 1.36 1.28 1.14 1.50 -7.71%
P/EPS 40.63 38.72 -48.81 -18.15 -7.48 156.25 111.11 -48.89%
EY 2.46 2.58 -2.05 -5.51 -13.37 0.64 0.90 95.61%
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 1.54 1.19 1.57 1.41 1.36 1.16 1.43 5.06%
P/EPS 47.16 39.10 -47.62 -18.84 -7.93 159.38 105.56 -41.58%
EY 2.12 2.56 -2.10 -5.31 -12.61 0.63 0.95 70.85%
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