[NATWIDE] YoY Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -105.14%
YoY- -22240.55%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 75,170 82,662 84,438 94,484 99,734 96,684 100,897 -4.78%
PBT -5,900 -4,568 -12,652 -2,656 725 -2,190 2,036 -
Tax -246 -764 -140 -322 -738 -100 -576 -13.21%
NP -6,146 -5,332 -12,792 -2,978 -13 -2,290 1,460 -
-
NP to SH -6,146 -5,332 -12,792 -2,978 -13 -2,290 1,460 -
-
Tax Rate - - - - 101.79% - 28.29% -
Total Cost 81,317 87,994 97,230 97,462 99,747 98,974 99,437 -3.29%
-
Net Worth 5,545,719 3,606,960 4,628,932 59,453 51,498 61,271 67,384 108.49%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 5,545,719 3,606,960 4,628,932 59,453 51,498 61,271 67,384 108.49%
NOSH 123,238 120,232 120,232 60,053 59,767 60,069 60,164 12.68%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -8.18% -6.45% -15.15% -3.15% -0.01% -2.37% 1.45% -
ROE -0.11% -0.15% -0.28% -5.01% -0.03% -3.74% 2.17% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 61.00 137.51 140.46 157.33 199.47 160.95 167.70 -15.50%
EPS -4.99 -8.12 -21.04 -4.96 -0.03 -3.81 2.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 45.00 60.00 77.00 0.99 1.03 1.02 1.12 85.01%
Adjusted Per Share Value based on latest NOSH - 60,119
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 61.00 67.08 68.52 76.67 80.93 78.45 81.87 -4.78%
EPS -4.99 -4.33 -10.38 -2.42 -0.01 -1.86 1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 45.00 29.2682 37.5609 0.4824 0.4179 0.4972 0.5468 108.48%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.35 0.61 0.48 0.80 0.61 0.515 0.50 -
P/RPS 0.57 0.44 0.34 0.51 0.31 0.32 0.30 11.28%
P/EPS -7.02 -6.88 -2.26 -16.13 -2,287.50 -13.51 20.60 -
EY -14.25 -14.54 -44.33 -6.20 -0.04 -7.40 4.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.81 0.59 0.50 0.45 -46.96%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 27/02/18 22/02/17 25/02/16 17/02/15 27/02/14 28/02/13 -
Price 0.32 0.50 0.46 0.71 0.68 0.52 0.51 -
P/RPS 0.52 0.36 0.33 0.45 0.34 0.32 0.30 9.59%
P/EPS -6.42 -5.64 -2.16 -14.31 -2,550.00 -13.64 21.02 -
EY -15.59 -17.74 -46.26 -6.99 -0.04 -7.33 4.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.72 0.66 0.51 0.46 -47.15%

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