[NATWIDE] QoQ Cumulative Quarter Result on 31-Dec-2007 [#3]

Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 13.63%
YoY- -36.26%
Quarter Report
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 45,585 21,938 77,580 56,803 37,564 18,278 75,148 -28.27%
PBT 3,306 2,048 3,868 3,132 2,882 1,728 7,499 -41.98%
Tax -795 -535 -1,800 -639 -688 -308 -2,203 -49.21%
NP 2,511 1,513 2,068 2,493 2,194 1,420 5,296 -39.11%
-
NP to SH 2,511 1,513 2,068 2,493 2,194 1,420 5,296 -39.11%
-
Tax Rate 24.05% 26.12% 46.54% 20.40% 23.87% 17.82% 29.38% -
Total Cost 43,074 20,425 75,512 54,310 35,370 16,858 69,852 -27.48%
-
Net Worth 6,908,253 69,646 6,849,168 68,482 71,530 70,398 69,137 2035.31%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - 5,110 -
Div Payout % - - - - - - 96.49% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 6,908,253 69,646 6,849,168 68,482 71,530 70,398 69,137 2035.31%
NOSH 60,071 60,039 60,080 60,072 60,109 60,169 60,119 -0.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.51% 6.90% 2.67% 4.39% 5.84% 7.77% 7.05% -
ROE 0.04% 2.17% 0.03% 3.64% 3.07% 2.02% 7.66% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 75.88 36.54 129.13 94.56 62.49 30.38 125.00 -28.24%
EPS 4.18 2.52 3.44 4.15 3.65 2.36 8.81 -39.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.50 -
NAPS 115.00 1.16 114.00 1.14 1.19 1.17 1.15 2036.43%
Adjusted Per Share Value based on latest NOSH - 59,600
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 36.99 17.80 62.95 46.09 30.48 14.83 60.98 -28.27%
EPS 2.04 1.23 1.68 2.02 1.78 1.15 4.30 -39.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.15 -
NAPS 56.0561 0.5651 55.5767 0.5557 0.5804 0.5712 0.561 2035.32%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.80 0.80 0.95 0.94 1.03 1.13 1.13 -
P/RPS 1.05 2.19 0.74 0.99 1.65 3.72 0.90 10.79%
P/EPS 19.14 31.75 27.60 22.65 28.22 47.88 12.83 30.46%
EY 5.22 3.15 3.62 4.41 3.54 2.09 7.80 -23.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.52 -
P/NAPS 0.01 0.69 0.01 0.82 0.87 0.97 0.98 -95.25%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 21/08/08 27/05/08 28/02/08 28/11/07 23/08/07 29/05/07 -
Price 0.43 0.88 0.95 0.84 0.96 1.07 1.04 -
P/RPS 0.57 2.41 0.74 0.89 1.54 3.52 0.83 -22.10%
P/EPS 10.29 34.92 27.60 20.24 26.30 45.34 11.81 -8.75%
EY 9.72 2.86 3.62 4.94 3.80 2.21 8.47 9.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.17 -
P/NAPS 0.00 0.76 0.01 0.74 0.81 0.91 0.90 -

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