[NATWIDE] QoQ Quarter Result on 30-Sep-2014 [#2]

Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 73.21%
YoY- 92.58%
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 23,228 24,533 27,474 23,671 23,656 25,267 26,102 -7.50%
PBT 10 401 581 153 -188 875 909 -95.09%
Tax -45 -555 -324 -209 -21 -49 -112 -45.64%
NP -35 -154 257 -56 -209 826 797 -
-
NP to SH -35 -154 257 -56 -209 826 797 -
-
Tax Rate 450.00% 138.40% 55.77% 136.60% - 5.60% 12.32% -
Total Cost 23,263 24,687 27,217 23,727 23,865 24,441 25,305 -5.46%
-
Net Worth 60,083 62,229 61,560 64,088 61,505 61,725 61,123 -1.14%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 60,083 62,229 61,560 64,088 61,505 61,725 61,123 -1.14%
NOSH 58,333 60,416 59,767 62,222 59,714 59,927 59,924 -1.78%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -0.15% -0.63% 0.94% -0.24% -0.88% 3.27% 3.05% -
ROE -0.06% -0.25% 0.42% -0.09% -0.34% 1.34% 1.30% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 39.82 40.61 45.97 38.04 39.62 42.16 43.56 -5.82%
EPS -0.06 -0.26 0.43 -0.09 -0.35 1.37 1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.03 1.03 1.03 1.03 1.03 1.02 0.65%
Adjusted Per Share Value based on latest NOSH - 62,222
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 18.85 19.91 22.29 19.21 19.20 20.50 21.18 -7.49%
EPS -0.03 -0.12 0.21 -0.05 -0.17 0.67 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4875 0.505 0.4995 0.52 0.4991 0.5009 0.496 -1.14%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.83 0.73 0.61 0.725 0.75 0.56 0.515 -
P/RPS 2.08 1.80 1.33 1.91 1.89 1.33 1.18 46.07%
P/EPS -1,383.33 -286.39 141.86 -805.56 -214.29 40.63 38.72 -
EY -0.07 -0.35 0.70 -0.12 -0.47 2.46 2.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.71 0.59 0.70 0.73 0.54 0.50 38.05%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 29/05/15 17/02/15 28/11/14 28/08/14 29/05/14 27/02/14 -
Price 0.60 0.85 0.68 0.72 0.695 0.65 0.52 -
P/RPS 1.51 2.09 1.48 1.89 1.75 1.54 1.19 17.25%
P/EPS -1,000.00 -333.47 158.14 -800.00 -198.57 47.16 39.10 -
EY -0.10 -0.30 0.63 -0.13 -0.50 2.12 2.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.83 0.66 0.70 0.67 0.63 0.51 8.97%

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