[NATWIDE] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 23.11%
YoY- -50.55%
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 44,671 22,633 87,520 64,515 42,511 21,269 88,693 -36.67%
PBT 1,460 1,003 2,852 2,062 1,794 1,387 3,260 -41.43%
Tax -315 -166 -1,060 -757 -734 -483 -1,198 -58.92%
NP 1,145 837 1,792 1,305 1,060 904 2,062 -32.41%
-
NP to SH 1,145 837 1,792 1,305 1,060 904 2,062 -32.41%
-
Tax Rate 21.58% 16.55% 37.17% 36.71% 40.91% 34.82% 36.75% -
Total Cost 43,526 21,796 85,728 63,210 41,451 20,365 86,631 -36.77%
-
Net Worth 69,302 69,248 67,946 67,956 69,863 6,990,933 68,592 0.68%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 69,302 69,248 67,946 67,956 69,863 6,990,933 68,592 0.68%
NOSH 60,263 60,215 60,129 60,138 60,227 60,266 60,169 0.10%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.56% 3.70% 2.05% 2.02% 2.49% 4.25% 2.32% -
ROE 1.65% 1.21% 2.64% 1.92% 1.52% 0.01% 3.01% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 74.13 37.59 145.55 107.28 70.58 35.29 147.41 -36.73%
EPS 1.90 1.39 2.98 2.17 1.76 1.50 3.43 -32.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.15 1.13 1.13 1.16 116.00 1.14 0.58%
Adjusted Per Share Value based on latest NOSH - 59,512
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 36.25 18.37 71.02 52.35 34.49 17.26 71.97 -36.66%
EPS 0.93 0.68 1.45 1.06 0.86 0.73 1.67 -32.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5623 0.5619 0.5513 0.5514 0.5669 56.727 0.5566 0.68%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.75 0.67 0.76 0.76 0.71 0.52 0.35 -
P/RPS 1.01 1.78 0.52 0.71 1.01 1.47 0.24 160.43%
P/EPS 39.47 48.20 25.50 35.02 40.34 34.67 10.21 146.11%
EY 2.53 2.07 3.92 2.86 2.48 2.88 9.79 -59.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.58 0.67 0.67 0.61 0.00 0.31 63.74%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 26/08/10 15/06/10 25/02/10 18/11/09 20/08/09 28/05/09 -
Price 0.75 0.67 0.65 0.75 0.77 0.66 0.50 -
P/RPS 1.01 1.78 0.45 0.70 1.09 1.87 0.34 106.50%
P/EPS 39.47 48.20 21.81 34.56 43.75 44.00 14.59 94.03%
EY 2.53 2.07 4.58 2.89 2.29 2.27 6.85 -48.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.58 0.58 0.66 0.66 0.01 0.44 29.67%

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