[NATWIDE] QoQ Cumulative Quarter Result on 31-Mar-2009 [#4]

Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -21.86%
YoY- -0.29%
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 64,515 42,511 21,269 88,693 67,242 45,585 21,938 104.85%
PBT 2,062 1,794 1,387 3,260 3,566 3,306 2,048 0.45%
Tax -757 -734 -483 -1,198 -927 -795 -535 25.95%
NP 1,305 1,060 904 2,062 2,639 2,511 1,513 -9.36%
-
NP to SH 1,305 1,060 904 2,062 2,639 2,511 1,513 -9.36%
-
Tax Rate 36.71% 40.91% 34.82% 36.75% 26.00% 24.05% 26.12% -
Total Cost 63,210 41,451 20,365 86,631 64,603 43,074 20,425 111.92%
-
Net Worth 67,956 69,863 6,990,933 68,592 6,913,098 6,908,253 69,646 -1.61%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 67,956 69,863 6,990,933 68,592 6,913,098 6,908,253 69,646 -1.61%
NOSH 60,138 60,227 60,266 60,169 60,113 60,071 60,039 0.10%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.02% 2.49% 4.25% 2.32% 3.92% 5.51% 6.90% -
ROE 1.92% 1.52% 0.01% 3.01% 0.04% 0.04% 2.17% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 107.28 70.58 35.29 147.41 111.86 75.88 36.54 104.63%
EPS 2.17 1.76 1.50 3.43 4.39 4.18 2.52 -9.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.16 116.00 1.14 115.00 115.00 1.16 -1.72%
Adjusted Per Share Value based on latest NOSH - 59,880
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 52.35 34.49 17.26 71.97 54.56 36.99 17.80 104.86%
EPS 1.06 0.86 0.73 1.67 2.14 2.04 1.23 -9.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5514 0.5669 56.727 0.5566 56.0954 56.0561 0.5651 -1.61%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.76 0.71 0.52 0.35 0.53 0.80 0.80 -
P/RPS 0.71 1.01 1.47 0.24 0.47 1.05 2.19 -52.71%
P/EPS 35.02 40.34 34.67 10.21 12.07 19.14 31.75 6.73%
EY 2.86 2.48 2.88 9.79 8.28 5.22 3.15 -6.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.61 0.00 0.31 0.00 0.01 0.69 -1.93%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 18/11/09 20/08/09 28/05/09 26/02/09 27/11/08 21/08/08 -
Price 0.75 0.77 0.66 0.50 0.47 0.43 0.88 -
P/RPS 0.70 1.09 1.87 0.34 0.42 0.57 2.41 -56.04%
P/EPS 34.56 43.75 44.00 14.59 10.71 10.29 34.92 -0.68%
EY 2.89 2.29 2.27 6.85 9.34 9.72 2.86 0.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.66 0.01 0.44 0.00 0.00 0.76 -8.95%

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