[NATWIDE] QoQ Quarter Result on 31-Mar-2012 [#4]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -70.82%
YoY- 108.33%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 26,693 24,060 24,921 22,943 26,234 23,681 23,352 9.27%
PBT 474 201 852 554 296 420 848 -32.02%
Tax -279 124 -277 -479 -39 -85 -311 -6.95%
NP 195 325 575 75 257 335 537 -48.94%
-
NP to SH 195 325 575 75 257 335 537 -48.94%
-
Tax Rate 58.86% -61.69% 32.51% 86.46% 13.18% 20.24% 36.67% -
Total Cost 26,498 23,735 24,346 22,868 25,977 23,346 22,815 10.44%
-
Net Worth 68,250 68,009 60,000 59,130 67,199 68,196 68,180 0.06%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 68,250 68,009 60,000 59,130 67,199 68,196 68,180 0.06%
NOSH 60,937 60,185 60,000 59,130 59,999 59,821 60,337 0.65%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.73% 1.35% 2.31% 0.33% 0.98% 1.41% 2.30% -
ROE 0.29% 0.48% 0.96% 0.13% 0.38% 0.49% 0.79% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 43.80 39.98 41.54 38.80 43.72 39.59 38.70 8.56%
EPS 0.32 0.54 0.99 0.12 0.43 0.56 0.89 -49.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.13 1.00 1.00 1.12 1.14 1.13 -0.58%
Adjusted Per Share Value based on latest NOSH - 59,130
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 21.66 19.52 20.22 18.62 21.29 19.22 18.95 9.27%
EPS 0.16 0.26 0.47 0.06 0.21 0.27 0.44 -48.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5538 0.5519 0.4869 0.4798 0.5453 0.5534 0.5532 0.07%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.50 0.60 0.55 0.63 0.60 0.52 0.67 -
P/RPS 1.14 1.50 1.32 1.62 1.37 1.31 1.73 -24.17%
P/EPS 156.25 111.11 57.39 496.70 140.08 92.86 75.28 62.35%
EY 0.64 0.90 1.74 0.20 0.71 1.08 1.33 -38.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.53 0.55 0.63 0.54 0.46 0.59 -16.45%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 24/08/12 22/05/12 14/02/12 25/11/11 19/08/11 -
Price 0.51 0.57 0.60 0.57 0.64 0.60 0.62 -
P/RPS 1.16 1.43 1.44 1.47 1.46 1.52 1.60 -19.21%
P/EPS 159.38 105.56 62.61 449.39 149.42 107.14 69.66 73.19%
EY 0.63 0.95 1.60 0.22 0.67 0.93 1.44 -42.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.60 0.57 0.57 0.53 0.55 -11.18%

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