[NATWIDE] YoY Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 36.36%
YoY- 89.42%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 77,994 80,840 92,044 94,656 92,822 97,960 94,064 -3.07%
PBT -3,530 -13,878 -1,178 -72 -5,100 2,108 2,532 -
Tax -130 -110 -274 -460 72 -306 -790 -25.95%
NP -3,660 -13,988 -1,452 -532 -5,028 1,802 1,742 -
-
NP to SH -3,660 -13,988 -1,452 -532 -5,028 1,802 1,742 -
-
Tax Rate - - - - - 14.52% 31.20% -
Total Cost 81,654 94,828 93,496 95,188 97,850 96,158 92,322 -2.02%
-
Net Worth 3,787,308 4,869,396 61,199 62,268 60,744 67,875 68,478 95.07%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 3,787,308 4,869,396 61,199 62,268 60,744 67,875 68,478 95.07%
NOSH 120,232 60,116 59,999 60,454 60,143 60,066 60,068 12.24%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -4.69% -17.30% -1.58% -0.56% -5.42% 1.84% 1.85% -
ROE -0.10% -0.29% -2.37% -0.85% -8.28% 2.65% 2.54% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 129.74 134.47 153.41 156.57 154.33 163.09 156.59 -3.08%
EPS -6.32 -23.08 -2.42 -0.88 -8.36 3.00 2.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 63.00 81.00 1.02 1.03 1.01 1.13 1.14 95.04%
Adjusted Per Share Value based on latest NOSH - 62,222
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 63.29 65.60 74.69 76.81 75.32 79.49 76.33 -3.07%
EPS -2.97 -11.35 -1.18 -0.43 -4.08 1.46 1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 30.7316 39.5121 0.4966 0.5053 0.4929 0.5508 0.5557 95.07%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.69 0.86 0.65 0.725 0.615 0.60 0.52 -
P/RPS 0.53 0.64 0.42 0.46 0.40 0.37 0.33 8.20%
P/EPS -11.33 -3.70 -26.86 -82.39 -7.36 20.00 17.93 -
EY -8.82 -27.06 -3.72 -1.21 -13.59 5.00 5.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.64 0.70 0.61 0.53 0.46 -47.14%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 28/11/16 23/11/15 28/11/14 29/11/13 30/11/12 25/11/11 -
Price 0.665 0.82 0.89 0.72 0.60 0.57 0.60 -
P/RPS 0.51 0.61 0.58 0.46 0.39 0.35 0.38 5.02%
P/EPS -10.92 -3.52 -36.78 -81.82 -7.18 19.00 20.69 -
EY -9.16 -28.38 -2.72 -1.22 -13.93 5.26 4.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.87 0.70 0.59 0.50 0.53 -48.37%

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