[NATWIDE] QoQ Cumulative Quarter Result on 30-Jun-2021 [#1]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 70.51%
YoY- 47.97%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 36,725 23,379 11,177 47,857 35,032 22,918 10,275 133.22%
PBT -6,916 -4,171 -2,985 -9,960 -10,325 -8,269 -5,737 13.23%
Tax -2 0 0 -163 -1,216 -588 0 -
NP -6,918 -4,171 -2,985 -10,123 -11,541 -8,857 -5,737 13.25%
-
NP to SH -6,918 -4,171 -2,985 -10,123 -11,541 -8,857 -5,737 13.25%
-
Tax Rate - - - - - - - -
Total Cost 43,643 27,550 14,162 57,980 46,573 31,775 16,012 94.76%
-
Net Worth 24,647 22,182 20,950 14,788 -20,950 -18,485 29,577 -11.41%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 24,647 22,182 20,950 14,788 -20,950 -18,485 29,577 -11.41%
NOSH 123,238 123,238 123,238 123,238 123,238 123,238 123,238 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -18.84% -17.84% -26.71% -21.15% -32.94% -38.65% -55.83% -
ROE -28.07% -18.80% -14.25% -68.45% 0.00% 0.00% -19.40% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 29.80 18.97 9.07 38.83 28.43 18.60 8.34 133.18%
EPS -5.62 -3.38 -2.42 -8.21 -9.36 -7.19 -4.66 13.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.18 0.17 0.12 -0.17 -0.15 0.24 -11.41%
Adjusted Per Share Value based on latest NOSH - 123,238
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 29.80 18.97 9.07 38.83 28.43 18.60 8.34 133.18%
EPS -5.62 -3.38 -2.42 -8.21 -9.36 -7.19 -4.66 13.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.18 0.17 0.12 -0.17 -0.15 0.24 -11.41%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.145 0.19 0.23 0.30 0.38 0.11 0.085 -
P/RPS 0.49 1.00 2.54 0.77 1.34 0.59 1.02 -38.57%
P/EPS -2.58 -5.61 -9.50 -3.65 -4.06 -1.53 -1.83 25.65%
EY -38.71 -17.81 -10.53 -27.38 -24.64 -65.34 -54.77 -20.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.06 1.35 2.50 0.00 0.00 0.35 61.53%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 23/11/21 27/08/21 28/05/21 25/02/21 26/11/20 28/08/20 -
Price 0.115 0.175 0.22 0.23 0.32 0.435 0.095 -
P/RPS 0.39 0.92 2.43 0.59 1.13 2.34 1.14 -50.98%
P/EPS -2.05 -5.17 -9.08 -2.80 -3.42 -6.05 -2.04 0.32%
EY -48.81 -19.34 -11.01 -35.71 -29.26 -16.52 -49.00 -0.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.97 1.29 1.92 0.00 0.00 0.40 28.02%

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