[NATWIDE] YoY TTM Result on 30-Sep-2013 [#2]

Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -20.56%
YoY- -614.12%
Quarter Report
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 86,317 98,030 98,696 96,505 98,158 94,819 89,709 -0.63%
PBT -12,449 393 1,749 -6,244 1,903 1,972 2,525 -
Tax -82 -1,015 -391 -90 -671 -975 -643 -29.03%
NP -12,531 -622 1,358 -6,334 1,232 997 1,882 -
-
NP to SH -12,531 -622 1,358 -6,334 1,232 997 1,882 -
-
Tax Rate - 258.27% 22.36% - 35.26% 49.44% 25.47% -
Total Cost 98,848 98,652 97,338 102,839 96,926 93,822 87,827 1.98%
-
Net Worth 4,869,396 61,199 64,088 60,519 68,009 68,196 69,225 103.04%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 4,869,396 61,199 64,088 60,519 68,009 68,196 69,225 103.04%
NOSH 60,116 60,000 62,222 59,920 60,185 59,821 60,196 -0.02%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -14.52% -0.63% 1.38% -6.56% 1.26% 1.05% 2.10% -
ROE -0.26% -1.02% 2.12% -10.47% 1.81% 1.46% 2.72% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 143.58 163.38 158.62 161.05 163.09 158.50 149.03 -0.61%
EPS -20.84 -1.04 2.18 -10.57 2.05 1.67 3.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 81.00 1.02 1.03 1.01 1.13 1.14 1.15 103.08%
Adjusted Per Share Value based on latest NOSH - 59,920
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 70.04 79.55 80.09 78.31 79.65 76.94 72.79 -0.63%
EPS -10.17 -0.50 1.10 -5.14 1.00 0.81 1.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 39.5121 0.4966 0.52 0.4911 0.5519 0.5534 0.5617 103.04%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.86 0.65 0.725 0.615 0.60 0.52 0.75 -
P/RPS 0.60 0.40 0.46 0.38 0.37 0.33 0.50 3.08%
P/EPS -4.13 -62.70 33.22 -5.82 29.31 31.20 23.99 -
EY -24.24 -1.59 3.01 -17.19 3.41 3.21 4.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.64 0.70 0.61 0.53 0.46 0.65 -50.09%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 23/11/15 28/11/14 29/11/13 30/11/12 25/11/11 22/11/10 -
Price 0.82 0.89 0.72 0.60 0.57 0.60 0.75 -
P/RPS 0.57 0.54 0.45 0.37 0.35 0.38 0.50 2.20%
P/EPS -3.93 -85.85 32.99 -5.68 27.85 36.00 23.99 -
EY -25.42 -1.16 3.03 -17.62 3.59 2.78 4.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.87 0.70 0.59 0.50 0.53 0.65 -50.09%

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