[NATWIDE] QoQ Quarter Result on 31-Mar-2010 [#4]

Announcement Date
15-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 102.46%
YoY- 185.76%
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 22,926 22,038 22,633 23,035 22,003 21,242 21,269 5.11%
PBT 347 456 1,003 799 267 408 1,387 -60.19%
Tax -258 -149 -166 -305 -23 -251 -483 -34.09%
NP 89 307 837 494 244 157 904 -78.58%
-
NP to SH 89 307 837 494 244 157 904 -78.58%
-
Tax Rate 74.35% 32.68% 16.55% 38.17% 8.61% 61.52% 34.82% -
Total Cost 22,837 21,731 21,796 22,541 21,759 21,085 20,365 7.91%
-
Net Worth 66,453 69,225 69,248 60,217 67,248 70,046 6,990,933 -95.47%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 66,453 69,225 69,248 60,217 67,248 70,046 6,990,933 -95.47%
NOSH 59,333 60,196 60,215 60,217 59,512 60,384 60,266 -1.03%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.39% 1.39% 3.70% 2.14% 1.11% 0.74% 4.25% -
ROE 0.13% 0.44% 1.21% 0.82% 0.36% 0.22% 0.01% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 38.64 36.61 37.59 38.25 36.97 35.18 35.29 6.21%
EPS 0.15 0.51 1.39 0.82 0.41 0.26 1.50 -78.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.15 1.15 1.00 1.13 1.16 116.00 -95.42%
Adjusted Per Share Value based on latest NOSH - 60,217
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 18.60 17.88 18.37 18.69 17.85 17.24 17.26 5.09%
EPS 0.07 0.25 0.68 0.40 0.20 0.13 0.73 -78.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5392 0.5617 0.5619 0.4886 0.5457 0.5684 56.727 -95.47%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.67 0.75 0.67 0.76 0.76 0.71 0.52 -
P/RPS 1.73 2.05 1.78 1.99 2.06 2.02 1.47 11.43%
P/EPS 446.67 147.06 48.20 92.64 185.37 273.08 34.67 447.01%
EY 0.22 0.68 2.07 1.08 0.54 0.37 2.88 -81.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 0.58 0.76 0.67 0.61 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 22/11/10 26/08/10 15/06/10 25/02/10 18/11/09 20/08/09 -
Price 0.67 0.75 0.67 0.65 0.75 0.77 0.66 -
P/RPS 1.73 2.05 1.78 1.70 2.03 2.19 1.87 -5.04%
P/EPS 446.67 147.06 48.20 79.23 182.93 296.15 44.00 366.86%
EY 0.22 0.68 2.07 1.26 0.55 0.34 2.27 -78.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 0.58 0.65 0.66 0.66 0.01 1421.23%

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