[NATWIDE] QoQ Annualized Quarter Result on 31-Mar-2013 [#4]

Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -300.14%
YoY- -342.49%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 96,684 92,822 94,216 99,036 100,897 97,960 99,684 -2.01%
PBT -2,190 -5,100 -6,468 -2,641 2,036 2,108 3,408 -
Tax -100 72 -568 -281 -576 -306 -1,108 -79.79%
NP -2,290 -5,028 -7,036 -2,922 1,460 1,802 2,300 -
-
NP to SH -2,290 -5,028 -7,036 -2,922 1,460 1,802 2,300 -
-
Tax Rate - - - - 28.29% 14.52% 32.51% -
Total Cost 98,974 97,850 101,252 101,958 99,437 96,158 97,384 1.08%
-
Net Worth 61,271 60,744 61,444 63,477 67,384 67,875 60,000 1.40%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 61,271 60,744 61,444 63,477 67,384 67,875 60,000 1.40%
NOSH 60,069 60,143 60,239 60,454 60,164 60,066 60,000 0.07%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -2.37% -5.42% -7.47% -2.95% 1.45% 1.84% 2.31% -
ROE -3.74% -8.28% -11.45% -4.60% 2.17% 2.65% 3.83% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 160.95 154.33 156.40 163.82 167.70 163.09 166.14 -2.08%
EPS -3.81 -8.36 -11.68 -4.86 2.43 3.00 3.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.01 1.02 1.05 1.12 1.13 1.00 1.32%
Adjusted Per Share Value based on latest NOSH - 60,080
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 78.45 75.32 76.45 80.36 81.87 79.49 80.89 -2.01%
EPS -1.86 -4.08 -5.71 -2.37 1.18 1.46 1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4972 0.4929 0.4986 0.5151 0.5468 0.5508 0.4869 1.40%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.515 0.615 0.53 0.50 0.50 0.60 0.55 -
P/RPS 0.32 0.40 0.34 0.31 0.30 0.37 0.33 -2.02%
P/EPS -13.51 -7.36 -4.54 -10.34 20.60 20.00 14.35 -
EY -7.40 -13.59 -22.04 -9.67 4.85 5.00 6.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.61 0.52 0.48 0.45 0.53 0.55 -6.14%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 28/08/13 31/05/13 28/02/13 30/11/12 24/08/12 -
Price 0.52 0.60 0.55 0.53 0.51 0.57 0.60 -
P/RPS 0.32 0.39 0.35 0.32 0.30 0.35 0.36 -7.53%
P/EPS -13.64 -7.18 -4.71 -10.97 21.02 19.00 15.65 -
EY -7.33 -13.93 -21.24 -9.12 4.76 5.26 6.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.59 0.54 0.50 0.46 0.50 0.60 -10.24%

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