[NATWIDE] YoY Cumulative Quarter Result on 30-Sep-2020 [#2]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -54.38%
YoY- -131.5%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 23,379 22,918 37,847 37,325 38,997 40,420 46,022 -10.66%
PBT -4,171 -8,269 -3,762 -3,645 -1,765 -6,939 -589 38.53%
Tax 0 -588 -64 -36 -65 -55 -137 -
NP -4,171 -8,857 -3,826 -3,681 -1,830 -6,994 -726 33.79%
-
NP to SH -4,171 -8,857 -3,826 -3,681 -1,830 -6,994 -726 33.79%
-
Tax Rate - - - - - - - -
Total Cost 27,550 31,775 41,673 41,006 40,827 47,414 46,748 -8.42%
-
Net Worth 22,182 -18,485 6,531,625 5,668,957 3,787,308 4,869,396 61,199 -15.54%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 22,182 -18,485 6,531,625 5,668,957 3,787,308 4,869,396 61,199 -15.54%
NOSH 123,238 123,238 123,238 123,238 120,232 60,116 59,999 12.73%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -17.84% -38.65% -10.11% -9.86% -4.69% -17.30% -1.58% -
ROE -18.80% 0.00% -0.06% -0.06% -0.05% -0.14% -1.19% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 18.97 18.60 30.71 30.29 64.87 67.24 76.70 -20.75%
EPS -3.38 -7.19 -3.10 -2.99 -3.16 -11.54 -1.21 18.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 -0.15 53.00 46.00 63.00 81.00 1.02 -25.08%
Adjusted Per Share Value based on latest NOSH - 123,238
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 18.97 18.60 30.71 30.29 31.64 32.80 37.34 -10.66%
EPS -3.38 -7.19 -3.10 -2.99 -1.48 -5.68 -0.59 33.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 -0.15 53.00 46.00 30.7316 39.5121 0.4966 -15.54%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.19 0.11 0.18 0.295 0.69 0.86 0.65 -
P/RPS 1.00 0.59 0.59 0.97 1.06 1.28 0.85 2.74%
P/EPS -5.61 -1.53 -5.80 -9.88 -22.67 -7.39 -53.72 -31.35%
EY -17.81 -65.34 -17.25 -10.13 -4.41 -13.53 -1.86 45.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.00 0.00 0.01 0.01 0.01 0.64 8.76%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 23/11/21 26/11/20 27/11/19 29/11/18 30/11/17 28/11/16 23/11/15 -
Price 0.175 0.435 0.16 0.26 0.665 0.82 0.89 -
P/RPS 0.92 2.34 0.52 0.86 1.03 1.22 1.16 -3.78%
P/EPS -5.17 -6.05 -5.15 -8.70 -21.85 -7.05 -73.55 -35.73%
EY -19.34 -16.52 -19.40 -11.49 -4.58 -14.19 -1.36 55.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.00 0.00 0.01 0.01 0.01 0.87 1.82%

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