[NATWIDE] QoQ TTM Result on 30-Jun-2013 [#1]

Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -79.93%
YoY- -523.03%
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 97,781 95,914 96,505 97,707 99,074 98,617 98,158 -0.25%
PBT -766 -5,809 -6,244 -5,110 -2,641 2,081 1,903 -
Tax -125 77 -90 -144 -279 -911 -671 -67.41%
NP -891 -5,732 -6,334 -5,254 -2,920 1,170 1,232 -
-
NP to SH -891 -5,732 -6,334 -5,254 -2,920 1,170 1,232 -
-
Tax Rate - - - - - 43.78% 35.26% -
Total Cost 98,672 101,646 102,839 102,961 101,994 97,447 96,926 1.19%
-
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 -0.91% -5.98% -6.56% -5.38% -2.95% 1.19% 1.26% -
ROE -1.44% -9.38% -10.47% -8.55% -4.63% 1.71% 1.81% -
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 163.17 160.06 161.05 162.20 164.90 161.83 163.09 0.03%
EPS -1.49 -9.57 -10.57 -8.72 -4.86 1.92 2.05 -
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 79.34 77.83 78.31 79.28 80.39 80.02 79.65 -0.25%
EPS -0.72 -4.65 -5.14 -4.26 -2.37 0.95 1.00 -
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 0.34 0.32 0.38 0.33 0.30 0.31 0.37 -5.48%
P/EPS -37.66 -5.38 -5.82 -6.08 -10.29 26.04 29.31 -
EY -2.65 -18.57 -17.19 -16.46 -9.72 3.84 3.41 -
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 0.40 0.32 0.37 0.34 0.32 0.32 0.35 9.31%
P/EPS -43.72 -5.44 -5.68 -6.31 -10.90 26.56 27.85 -
EY -2.29 -18.39 -17.62 -15.86 -9.17 3.76 3.59 -
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