[NATWIDE] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 75.36%
YoY- -40.25%
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 99,684 93,408 90,532 85,076 87,752 73,112 77,136 4.36%
PBT 3,408 3,392 4,012 5,548 8,192 6,912 9,420 -15.57%
Tax -1,108 -1,244 -664 -1,932 -2,140 -1,232 -2,328 -11.62%
NP 2,300 2,148 3,348 3,616 6,052 5,680 7,092 -17.09%
-
NP to SH 2,300 2,148 3,348 3,616 6,052 5,680 7,092 -17.09%
-
Tax Rate 32.51% 36.67% 16.55% 34.82% 26.12% 17.82% 24.71% -
Total Cost 97,384 91,260 87,184 81,460 81,700 67,432 70,044 5.64%
-
Net Worth 60,000 68,180 69,248 6,990,933 69,646 70,398 69,717 -2.46%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 60,000 68,180 69,248 6,990,933 69,646 70,398 69,717 -2.46%
NOSH 60,000 60,337 60,215 60,266 60,039 60,169 60,101 -0.02%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.31% 2.30% 3.70% 4.25% 6.90% 7.77% 9.19% -
ROE 3.83% 3.15% 4.83% 0.05% 8.69% 8.07% 10.17% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 166.14 154.81 150.35 141.17 146.16 121.51 128.34 4.39%
EPS 3.96 3.56 5.56 6.00 10.08 9.44 11.80 -16.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.13 1.15 116.00 1.16 1.17 1.16 -2.44%
Adjusted Per Share Value based on latest NOSH - 60,266
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 80.89 75.79 73.46 69.03 71.21 59.33 62.59 4.36%
EPS 1.87 1.74 2.72 2.93 4.91 4.61 5.75 -17.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4869 0.5532 0.5619 56.727 0.5651 0.5712 0.5657 -2.46%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.55 0.67 0.67 0.52 0.80 1.13 1.30 -
P/RPS 0.33 0.43 0.45 0.37 0.55 0.93 1.01 -16.99%
P/EPS 14.35 18.82 12.05 8.67 7.94 11.97 11.02 4.49%
EY 6.97 5.31 8.30 11.54 12.60 8.35 9.08 -4.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.58 0.00 0.69 0.97 1.12 -11.16%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 24/08/12 19/08/11 26/08/10 20/08/09 21/08/08 23/08/07 22/08/06 -
Price 0.60 0.62 0.67 0.66 0.88 1.07 1.29 -
P/RPS 0.36 0.40 0.45 0.47 0.60 0.88 1.01 -15.78%
P/EPS 15.65 17.42 12.05 11.00 8.73 11.33 10.93 6.15%
EY 6.39 5.74 8.30 9.09 11.45 8.82 9.15 -5.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.55 0.58 0.01 0.76 0.91 1.11 -9.73%

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