[NATWIDE] QoQ TTM Result on 31-Dec-2013 [#3]

Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 9.5%
YoY- -589.91%
Quarter Report
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 98,696 97,883 97,781 95,914 96,505 97,707 99,074 -0.25%
PBT 1,749 663 -766 -5,809 -6,244 -5,110 -2,641 -
Tax -391 -4 -125 77 -90 -144 -279 25.20%
NP 1,358 659 -891 -5,732 -6,334 -5,254 -2,920 -
-
NP to SH 1,358 659 -891 -5,732 -6,334 -5,254 -2,920 -
-
Tax Rate 22.36% 0.60% - - - - - -
Total Cost 97,338 97,224 98,672 101,646 102,839 102,961 101,994 -3.06%
-
Net Worth 64,088 61,505 61,725 61,123 60,519 61,444 63,083 1.05%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 64,088 61,505 61,725 61,123 60,519 61,444 63,083 1.05%
NOSH 62,222 59,714 59,927 59,924 59,920 60,239 60,080 2.36%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.38% 0.67% -0.91% -5.98% -6.56% -5.38% -2.95% -
ROE 2.12% 1.07% -1.44% -9.38% -10.47% -8.55% -4.63% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 158.62 163.92 163.17 160.06 161.05 162.20 164.90 -2.55%
EPS 2.18 1.10 -1.49 -9.57 -10.57 -8.72 -4.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.03 1.03 1.02 1.01 1.02 1.05 -1.27%
Adjusted Per Share Value based on latest NOSH - 59,924
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 80.09 79.43 79.34 77.83 78.31 79.28 80.39 -0.24%
EPS 1.10 0.53 -0.72 -4.65 -5.14 -4.26 -2.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.4991 0.5009 0.496 0.4911 0.4986 0.5119 1.05%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.725 0.75 0.56 0.515 0.615 0.53 0.50 -
P/RPS 0.46 0.46 0.34 0.32 0.38 0.33 0.30 32.93%
P/EPS 33.22 67.96 -37.66 -5.38 -5.82 -6.08 -10.29 -
EY 3.01 1.47 -2.65 -18.57 -17.19 -16.46 -9.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 0.54 0.50 0.61 0.52 0.48 28.56%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 28/08/14 29/05/14 27/02/14 29/11/13 28/08/13 31/05/13 -
Price 0.72 0.695 0.65 0.52 0.60 0.55 0.53 -
P/RPS 0.45 0.42 0.40 0.32 0.37 0.34 0.32 25.49%
P/EPS 32.99 62.98 -43.72 -5.44 -5.68 -6.31 -10.90 -
EY 3.03 1.59 -2.29 -18.39 -17.62 -15.86 -9.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.67 0.63 0.51 0.59 0.54 0.50 25.12%

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