[NATWIDE] QoQ TTM Result on 31-Dec-2012 [#3]

Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -5.03%
YoY- 0.43%
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 96,505 97,707 99,074 98,617 98,158 97,779 96,210 0.20%
PBT -6,244 -5,110 -2,641 2,081 1,903 2,122 2,118 -
Tax -90 -144 -279 -911 -671 -880 -914 -78.64%
NP -6,334 -5,254 -2,920 1,170 1,232 1,242 1,204 -
-
NP to SH -6,334 -5,254 -2,920 1,170 1,232 1,242 1,204 -
-
Tax Rate - - - 43.78% 35.26% 41.47% 43.15% -
Total Cost 102,839 102,961 101,994 97,447 96,926 96,537 95,006 5.41%
-
Net Worth 60,519 61,444 63,083 68,250 68,009 60,000 59,130 1.55%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 60,519 61,444 63,083 68,250 68,009 60,000 59,130 1.55%
NOSH 59,920 60,239 60,080 60,937 60,185 60,000 59,130 0.88%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -6.56% -5.38% -2.95% 1.19% 1.26% 1.27% 1.25% -
ROE -10.47% -8.55% -4.63% 1.71% 1.81% 2.07% 2.04% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 161.05 162.20 164.90 161.83 163.09 162.97 162.71 -0.68%
EPS -10.57 -8.72 -4.86 1.92 2.05 2.07 2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.02 1.05 1.12 1.13 1.00 1.00 0.66%
Adjusted Per Share Value based on latest NOSH - 60,937
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 78.31 79.28 80.39 80.02 79.65 79.34 78.07 0.20%
EPS -5.14 -4.26 -2.37 0.95 1.00 1.01 0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4911 0.4986 0.5119 0.5538 0.5519 0.4869 0.4798 1.56%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.615 0.53 0.50 0.50 0.60 0.55 0.63 -
P/RPS 0.38 0.33 0.30 0.31 0.37 0.34 0.39 -1.71%
P/EPS -5.82 -6.08 -10.29 26.04 29.31 26.57 30.94 -
EY -17.19 -16.46 -9.72 3.84 3.41 3.76 3.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.52 0.48 0.45 0.53 0.55 0.63 -2.12%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 28/08/13 31/05/13 28/02/13 30/11/12 24/08/12 22/05/12 -
Price 0.60 0.55 0.53 0.51 0.57 0.60 0.57 -
P/RPS 0.37 0.34 0.32 0.32 0.35 0.37 0.35 3.77%
P/EPS -5.68 -6.31 -10.90 26.56 27.85 28.99 27.99 -
EY -17.62 -15.86 -9.17 3.76 3.59 3.45 3.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.54 0.50 0.46 0.50 0.60 0.57 2.32%

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