[NATWIDE] QoQ TTM Result on 31-Dec-2017 [#3]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 3.5%
YoY- 22.93%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 79,246 77,335 80,918 85,576 85,484 84,844 86,575 -5.72%
PBT -12,359 -12,774 -10,478 -9,720 -10,609 -14,139 -15,160 -12.72%
Tax -599 -754 -834 -778 -270 -100 -886 -22.95%
NP -12,958 -13,528 -11,312 -10,498 -10,879 -14,239 -16,046 -13.26%
-
NP to SH -12,958 -13,528 -11,312 -10,498 -10,879 -14,239 -16,046 -13.26%
-
Tax Rate - - - - - - - -
Total Cost 92,204 90,863 92,230 96,074 96,363 99,083 102,621 -6.88%
-
Net Worth 5,668,957 5,530,672 7,213,920 3,606,960 3,787,308 3,967,656 3,967,656 26.82%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 5,668,957 5,530,672 7,213,920 3,606,960 3,787,308 3,967,656 3,967,656 26.82%
NOSH 123,238 120,232 120,232 120,232 120,232 120,232 60,116 61.30%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -16.35% -17.49% -13.98% -12.27% -12.73% -16.78% -18.53% -
ROE -0.23% -0.24% -0.16% -0.29% -0.29% -0.36% -0.40% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 64.30 64.32 67.30 142.35 142.20 141.13 144.01 -41.55%
EPS -10.51 -11.25 -9.41 -17.46 -18.10 -23.69 -26.69 -46.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 46.00 46.00 60.00 60.00 63.00 66.00 66.00 -21.37%
Adjusted Per Share Value based on latest NOSH - 120,232
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 64.30 62.75 65.66 69.44 69.36 68.85 70.25 -5.72%
EPS -10.51 -10.98 -9.18 -8.52 -8.83 -11.55 -13.02 -13.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 46.00 44.8779 58.5364 29.2682 30.7316 32.195 32.195 26.82%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.295 0.36 0.43 0.61 0.69 0.78 0.70 -
P/RPS 0.46 0.56 0.64 0.43 0.49 0.55 0.49 -4.12%
P/EPS -2.81 -3.20 -4.57 -3.49 -3.81 -3.29 -2.62 4.77%
EY -35.64 -31.25 -21.88 -28.63 -26.23 -30.37 -38.13 -4.39%
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 30/08/18 30/05/18 27/02/18 30/11/17 29/08/17 01/06/17 -
Price 0.26 0.325 0.365 0.50 0.665 0.74 0.485 -
P/RPS 0.40 0.51 0.54 0.35 0.47 0.52 0.34 11.43%
P/EPS -2.47 -2.89 -3.88 -2.86 -3.67 -3.12 -1.82 22.55%
EY -40.44 -34.62 -25.78 -34.93 -27.21 -32.01 -55.03 -18.55%
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