[NATWIDE] QoQ TTM Result on 30-Sep-2015 [#2]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -5283.33%
YoY- -145.8%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 89,951 91,920 95,397 98,030 98,906 99,334 100,068 -6.86%
PBT -8,157 -6,089 -1,592 393 1,145 947 1,421 -
Tax -24 -69 -796 -1,015 -1,133 -1,109 -603 -88.36%
NP -8,181 -6,158 -2,388 -622 12 -162 818 -
-
NP to SH -8,181 -6,158 -2,388 -622 12 -162 818 -
-
Tax Rate - - - 258.27% 98.95% 117.11% 42.43% -
Total Cost 98,132 98,078 97,785 98,652 98,894 99,496 99,250 -0.75%
-
Net Worth 6,599,999 5,591,884 59,518 61,199 60,083 62,229 61,560 2163.25%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 6,599,999 5,591,884 59,518 61,199 60,083 62,229 61,560 2163.25%
NOSH 73,333 60,127 60,119 60,000 58,333 60,416 59,767 14.62%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -9.09% -6.70% -2.50% -0.63% 0.01% -0.16% 0.82% -
ROE -0.12% -0.11% -4.01% -1.02% 0.02% -0.26% 1.33% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 122.66 152.87 158.68 163.38 169.55 164.41 167.43 -18.74%
EPS -11.16 -10.24 -3.97 -1.04 0.02 -0.27 1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 90.00 93.00 0.99 1.02 1.03 1.03 1.03 1874.48%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 72.99 74.59 77.41 79.55 80.26 80.60 81.20 -6.86%
EPS -6.64 -5.00 -1.94 -0.50 0.01 -0.13 0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 53.5548 45.3746 0.483 0.4966 0.4875 0.505 0.4995 2163.31%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.75 0.705 0.80 0.65 0.83 0.73 0.61 -
P/RPS 0.61 0.46 0.50 0.40 0.49 0.44 0.36 42.17%
P/EPS -6.72 -6.88 -20.14 -62.70 4,034.72 -272.25 44.57 -
EY -14.87 -14.53 -4.97 -1.59 0.02 -0.37 2.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.81 0.64 0.81 0.71 0.59 -93.41%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 31/05/16 25/02/16 23/11/15 27/08/15 29/05/15 17/02/15 -
Price 0.70 0.75 0.71 0.89 0.60 0.85 0.68 -
P/RPS 0.57 0.49 0.45 0.54 0.35 0.52 0.41 24.58%
P/EPS -6.27 -7.32 -17.87 -85.85 2,916.67 -317.00 49.68 -
EY -15.94 -13.66 -5.59 -1.16 0.03 -0.32 2.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.72 0.87 0.58 0.83 0.66 -93.89%

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