[NATWIDE] QoQ TTM Result on 30-Sep-2017 [#2]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 23.6%
YoY- 13.18%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 77,335 80,918 85,576 85,484 84,844 86,575 84,384 -5.66%
PBT -12,774 -10,478 -9,720 -10,609 -14,139 -15,160 -13,595 -4.07%
Tax -754 -834 -778 -270 -100 -886 -27 826.09%
NP -13,528 -11,312 -10,498 -10,879 -14,239 -16,046 -13,622 -0.46%
-
NP to SH -13,528 -11,312 -10,498 -10,879 -14,239 -16,046 -13,622 -0.46%
-
Tax Rate - - - - - - - -
Total Cost 90,863 92,230 96,074 96,363 99,083 102,621 98,006 -4.93%
-
Net Worth 5,530,672 7,213,920 3,606,960 3,787,308 3,967,656 3,967,656 4,628,932 12.63%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 5,530,672 7,213,920 3,606,960 3,787,308 3,967,656 3,967,656 4,628,932 12.63%
NOSH 120,232 120,232 120,232 120,232 120,232 60,116 60,116 58.94%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -17.49% -13.98% -12.27% -12.73% -16.78% -18.53% -16.14% -
ROE -0.24% -0.16% -0.29% -0.29% -0.36% -0.40% -0.29% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 64.32 67.30 142.35 142.20 141.13 144.01 140.37 -40.64%
EPS -11.25 -9.41 -17.46 -18.10 -23.69 -26.69 -22.66 -37.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 46.00 60.00 60.00 63.00 66.00 66.00 77.00 -29.13%
Adjusted Per Share Value based on latest NOSH - 120,232
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 62.75 65.66 69.44 69.36 68.85 70.25 68.47 -5.66%
EPS -10.98 -9.18 -8.52 -8.83 -11.55 -13.02 -11.05 -0.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 44.8779 58.5364 29.2682 30.7316 32.195 32.195 37.5609 12.63%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.36 0.43 0.61 0.69 0.78 0.70 0.48 -
P/RPS 0.56 0.64 0.43 0.49 0.55 0.49 0.34 39.59%
P/EPS -3.20 -4.57 -3.49 -3.81 -3.29 -2.62 -2.12 31.68%
EY -31.25 -21.88 -28.63 -26.23 -30.37 -38.13 -47.21 -24.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 30/05/18 27/02/18 30/11/17 29/08/17 01/06/17 22/02/17 -
Price 0.325 0.365 0.50 0.665 0.74 0.485 0.46 -
P/RPS 0.51 0.54 0.35 0.47 0.52 0.34 0.33 33.77%
P/EPS -2.89 -3.88 -2.86 -3.67 -3.12 -1.82 -2.03 26.63%
EY -34.62 -25.78 -34.93 -27.21 -32.01 -55.03 -49.26 -21.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00%

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