[NATWIDE] QoQ Cumulative Quarter Result on 30-Sep-2000 [#2]

Announcement Date
21-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
30-Sep-2000 [#2]
Profit Trend
QoQ- 68.14%
YoY- 7.76%
View:
Show?
Cumulative Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 15,276 58,765 44,133 29,472 14,589 55,427 41,838 1.02%
PBT 2,000 9,010 7,610 5,487 3,212 11,605 8,052 1.42%
Tax -855 -2,552 -2,131 -1,598 -899 -3,058 -2,255 0.98%
NP 1,145 6,458 5,479 3,889 2,313 8,547 5,797 1.65%
-
NP to SH 1,145 6,458 5,479 3,889 2,313 8,547 5,797 1.65%
-
Tax Rate 42.75% 28.32% 28.00% 29.12% 27.99% 26.35% 28.01% -
Total Cost 14,131 52,307 38,654 25,583 12,276 46,880 36,041 0.95%
-
Net Worth 48,089 46,725 46,854 46,668 45,877 47,313 38,134 -0.23%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 48,089 46,725 46,854 46,668 45,877 47,313 38,134 -0.23%
NOSH 19,083 18,994 18,893 19,445 19,115 19,078 19,067 -0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 7.50% 10.99% 12.41% 13.20% 15.85% 15.42% 13.86% -
ROE 2.38% 13.82% 11.69% 8.33% 5.04% 18.06% 15.20% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 80.05 309.39 233.59 151.57 76.32 290.53 219.43 1.02%
EPS 6.00 15.04 29.00 20.00 12.10 44.80 30.00 1.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.46 2.48 2.40 2.40 2.48 2.00 -0.23%
Adjusted Per Share Value based on latest NOSH - 19,955
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 12.40 47.68 35.81 23.91 11.84 44.98 33.95 1.02%
EPS 0.93 5.24 4.45 3.16 1.88 6.94 4.70 1.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3902 0.3791 0.3802 0.3787 0.3723 0.3839 0.3094 -0.23%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 4.02 4.00 2.17 2.22 2.36 3.24 0.00 -
P/RPS 5.02 1.29 0.93 1.46 3.09 1.12 0.00 -100.00%
P/EPS 67.00 11.76 7.48 11.10 19.50 7.23 0.00 -100.00%
EY 1.49 8.50 13.36 9.01 5.13 13.83 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.63 0.88 0.92 0.98 1.31 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 21/08/01 24/05/01 16/02/01 21/11/00 24/08/00 11/05/00 17/02/00 -
Price 4.02 3.50 4.20 2.31 2.71 3.00 2.33 -
P/RPS 5.02 1.13 1.80 1.52 3.55 1.03 1.06 -1.56%
P/EPS 67.00 10.29 14.48 11.55 22.40 6.70 7.66 -2.17%
EY 1.49 9.71 6.90 8.66 4.46 14.93 13.05 2.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.42 1.69 0.96 1.13 1.21 1.17 -0.31%

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