[NATWIDE] QoQ Annualized Quarter Result on 30-Jun-2001 [#1]

Announcement Date
21-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- -29.08%
YoY- -45.0%
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 62,084 62,448 62,568 61,104 58,765 58,844 58,944 3.52%
PBT 8,400 8,354 8,670 8,000 9,010 10,146 10,974 -16.33%
Tax -2,951 -2,338 -3,444 -3,420 -2,552 -2,841 -3,196 -5.18%
NP 5,449 6,016 5,226 4,580 6,458 7,305 7,778 -21.13%
-
NP to SH 5,449 6,016 5,226 4,580 6,458 7,305 7,778 -21.13%
-
Tax Rate 35.13% 27.99% 39.72% 42.75% 28.32% 28.00% 29.12% -
Total Cost 56,635 56,432 57,342 56,524 52,307 51,538 51,166 7.01%
-
Net Worth 47,662 30,787 48,527 48,089 46,725 46,854 46,668 1.41%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 47,662 30,787 48,527 48,089 46,725 46,854 46,668 1.41%
NOSH 42,939 26,541 18,664 19,083 18,994 18,893 19,445 69.65%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 8.78% 9.63% 8.35% 7.50% 10.99% 12.41% 13.20% -
ROE 11.43% 19.54% 10.77% 9.52% 13.82% 15.59% 16.67% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 144.59 235.29 335.23 320.20 309.39 311.46 303.13 -38.97%
EPS 12.69 22.67 28.00 24.00 15.04 38.67 40.00 -53.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.16 2.60 2.52 2.46 2.48 2.40 -40.22%
Adjusted Per Share Value based on latest NOSH - 19,083
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 50.38 50.67 50.77 49.58 47.68 47.75 47.83 3.52%
EPS 4.42 4.88 4.24 3.72 5.24 5.93 6.31 -21.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3868 0.2498 0.3938 0.3902 0.3791 0.3802 0.3787 1.42%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.87 1.95 3.56 4.02 4.00 2.17 2.22 -
P/RPS 1.29 0.83 1.06 1.26 1.29 0.70 0.73 46.21%
P/EPS 14.74 8.60 12.71 16.75 11.76 5.61 5.55 91.89%
EY 6.79 11.62 7.87 5.97 8.50 17.82 18.02 -47.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.68 1.37 1.60 1.63 0.88 0.92 49.45%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 31/05/02 21/02/02 23/11/01 21/08/01 24/05/01 16/02/01 21/11/00 -
Price 1.90 1.81 1.79 4.02 3.50 4.20 2.31 -
P/RPS 1.31 0.77 0.53 1.26 1.13 1.35 0.76 43.80%
P/EPS 14.97 7.99 6.39 16.75 10.29 10.86 5.77 88.92%
EY 6.68 12.52 15.64 5.97 9.71 9.21 17.32 -47.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.56 0.69 1.60 1.42 1.69 0.96 46.99%

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