[NATWIDE] QoQ TTM Result on 30-Sep-2020 [#2]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -4.23%
YoY- -19.86%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 48,762 47,860 48,210 51,073 59,087 66,001 82,968 -29.85%
PBT -7,207 -9,959 -35,929 -39,571 -38,494 -35,065 -38,371 -67.23%
Tax -163 -163 -1,192 -706 -150 -182 -145 8.12%
NP -7,370 -10,122 -37,121 -40,277 -38,644 -35,247 -38,516 -66.82%
-
NP to SH -7,370 -10,122 -37,121 -40,277 -38,644 -35,247 -38,516 -66.82%
-
Tax Rate - - - - - - - -
Total Cost 56,132 57,982 85,331 91,350 97,731 101,248 121,484 -40.26%
-
Net Worth 20,950 14,788 -20,950 -18,485 29,577 -17,253 52,992 -46.16%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 20,950 14,788 -20,950 -18,485 29,577 -17,253 52,992 -46.16%
NOSH 123,238 123,238 123,238 123,238 123,238 123,238 123,238 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -15.11% -21.15% -77.00% -78.86% -65.40% -53.40% -46.42% -
ROE -35.18% -68.44% 0.00% 0.00% -130.65% 0.00% -72.68% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 39.57 38.84 39.12 41.44 47.95 53.56 67.32 -29.85%
EPS -5.98 -8.21 -30.12 -32.68 -31.36 -28.60 -31.25 -66.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.12 -0.17 -0.15 0.24 -0.14 0.43 -46.16%
Adjusted Per Share Value based on latest NOSH - 123,238
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 39.57 38.84 39.12 41.44 47.95 53.56 67.32 -29.85%
EPS -5.98 -8.21 -30.12 -32.68 -31.36 -28.60 -31.25 -66.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.12 -0.17 -0.15 0.24 -0.14 0.43 -46.16%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.23 0.30 0.38 0.11 0.085 0.10 0.225 -
P/RPS 0.58 0.77 0.97 0.27 0.18 0.19 0.33 45.68%
P/EPS -3.85 -3.65 -1.26 -0.34 -0.27 -0.35 -0.72 206.09%
EY -26.00 -27.38 -79.27 -297.11 -368.91 -286.01 -138.90 -67.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 2.50 0.00 0.00 0.35 0.00 0.52 89.00%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 28/05/21 25/02/21 26/11/20 28/08/20 30/06/20 27/02/20 -
Price 0.22 0.23 0.32 0.435 0.095 0.085 0.09 -
P/RPS 0.56 0.59 0.82 1.05 0.20 0.16 0.13 164.98%
P/EPS -3.68 -2.80 -1.06 -1.33 -0.30 -0.30 -0.29 444.88%
EY -27.18 -35.71 -94.13 -75.13 -330.08 -336.48 -347.26 -81.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.92 0.00 0.00 0.40 0.00 0.21 235.78%

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