[NATWIDE] QoQ Cumulative Quarter Result on 31-Dec-2018 [#3]

Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -25.24%
YoY- -15.28%
Quarter Report
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 37,847 17,189 86,521 56,378 37,325 15,613 80,918 -39.71%
PBT -3,762 -2,308 -33,336 -4,425 -3,645 -2,699 -10,479 -49.45%
Tax -64 -32 -124 -185 -36 -20 -293 -63.69%
NP -3,826 -2,340 -33,460 -4,610 -3,681 -2,719 -10,772 -49.81%
-
NP to SH -3,826 -2,340 -33,460 -4,610 -3,681 -2,719 -10,772 -49.81%
-
Tax Rate - - - - - - - -
Total Cost 41,673 19,529 119,981 60,988 41,006 18,332 91,690 -40.85%
-
Net Worth 6,531,625 6,778,101 6,778,101 5,545,719 5,668,957 5,530,672 7,213,920 -6.40%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 6,531,625 6,778,101 6,778,101 5,545,719 5,668,957 5,530,672 7,213,920 -6.40%
NOSH 123,238 123,238 123,238 123,238 123,238 120,232 120,232 1.65%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -10.11% -13.61% -38.67% -8.18% -9.86% -17.41% -13.31% -
ROE -0.06% -0.03% -0.49% -0.08% -0.06% -0.05% -0.15% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 30.71 13.95 70.21 45.75 30.29 12.99 67.30 -40.70%
EPS -3.10 -1.90 -27.15 -3.74 -2.99 -2.26 -8.96 -50.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 53.00 55.00 55.00 45.00 46.00 46.00 60.00 -7.93%
Adjusted Per Share Value based on latest NOSH - 123,238
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 30.71 13.95 70.21 45.75 30.29 12.67 65.66 -39.71%
EPS -3.10 -1.90 -27.15 -3.74 -2.99 -2.21 -8.74 -49.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 53.00 55.00 55.00 45.00 46.00 44.8779 58.5364 -6.40%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.18 0.245 0.30 0.35 0.295 0.36 0.43 -
P/RPS 0.59 1.76 0.43 0.77 0.97 2.77 0.64 -5.27%
P/EPS -5.80 -12.90 -1.10 -9.36 -9.88 -15.92 -4.80 13.43%
EY -17.25 -7.75 -90.50 -10.69 -10.13 -6.28 -20.84 -11.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.01 0.01 0.01 0.01 0.01 -
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 28/08/19 31/05/19 28/02/19 29/11/18 30/08/18 30/05/18 -
Price 0.16 0.18 0.28 0.32 0.26 0.325 0.365 -
P/RPS 0.52 1.29 0.40 0.70 0.86 2.50 0.54 -2.48%
P/EPS -5.15 -9.48 -1.03 -8.55 -8.70 -14.37 -4.07 16.97%
EY -19.40 -10.55 -96.97 -11.69 -11.49 -6.96 -24.55 -14.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.01 0.01 0.01 0.01 0.01 -

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