[NATWIDE] QoQ Quarter Result on 31-Dec-2021 [#3]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -131.34%
YoY- -2.31%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 13,345 12,202 11,177 12,827 12,114 12,644 10,275 18.98%
PBT -2,774 -1,187 -2,985 365 -2,056 -2,531 -5,737 -38.31%
Tax 28 0 0 1,053 -628 -588 0 -
NP -2,746 -1,187 -2,985 1,418 -2,684 -3,119 -5,737 -38.72%
-
NP to SH -2,746 -1,187 -2,985 1,418 -2,684 -3,119 -5,737 -38.72%
-
Tax Rate - - - -288.49% - - - -
Total Cost 16,091 13,389 14,162 11,409 14,798 15,763 16,012 0.32%
-
Net Worth 24,647 22,182 20,950 14,788 -20,950 -18,485 29,577 -11.41%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 24,647 22,182 20,950 14,788 -20,950 -18,485 29,577 -11.41%
NOSH 123,238 123,238 123,238 123,238 123,238 123,238 123,238 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -20.58% -9.73% -26.71% 11.05% -22.16% -24.67% -55.83% -
ROE -11.14% -5.35% -14.25% 9.59% 0.00% 0.00% -19.40% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 10.83 9.90 9.07 10.41 9.83 10.26 8.34 18.96%
EPS -2.24 -0.96 -2.42 1.15 -2.18 -2.53 -4.66 -38.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.18 0.17 0.12 -0.17 -0.15 0.24 -11.41%
Adjusted Per Share Value based on latest NOSH - 123,238
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 10.83 9.90 9.07 10.41 9.83 10.26 8.34 18.96%
EPS -2.24 -0.96 -2.42 1.15 -2.18 -2.53 -4.66 -38.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.18 0.17 0.12 -0.17 -0.15 0.24 -11.41%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.145 0.19 0.23 0.30 0.38 0.11 0.085 -
P/RPS 1.34 1.92 2.54 2.88 3.87 1.07 1.02 19.89%
P/EPS -6.51 -19.73 -9.50 26.07 -17.45 -4.35 -1.83 132.49%
EY -15.37 -5.07 -10.53 3.84 -5.73 -23.01 -54.77 -57.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.06 1.35 2.50 0.00 0.00 0.35 61.53%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 23/11/21 27/08/21 28/05/21 25/02/21 26/11/20 28/08/20 -
Price 0.115 0.175 0.22 0.23 0.32 0.435 0.095 -
P/RPS 1.06 1.77 2.43 2.21 3.26 4.24 1.14 -4.72%
P/EPS -5.16 -18.17 -9.08 19.99 -14.69 -17.19 -2.04 85.32%
EY -19.38 -5.50 -11.01 5.00 -6.81 -5.82 -49.00 -46.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.97 1.29 1.92 0.00 0.00 0.40 28.02%

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