[NATWIDE] QoQ Quarter Result on 30-Dec-2006 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Dec-2006 [#3]
Profit Trend
QoQ- -32.52%
YoY- -16.25%
Quarter Report
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 18,278 18,778 17,738 17,738 19,348 19,284 19,236 -4.00%
PBT 1,728 2,371 1,060 1,060 1,712 2,355 1,374 20.14%
Tax -308 -985 -199 -199 -436 -582 -892 -57.30%
NP 1,420 1,386 861 861 1,276 1,773 482 137.46%
-
NP to SH 1,420 1,386 861 861 1,276 1,773 482 137.46%
-
Tax Rate 17.82% 41.54% 18.77% 18.77% 25.47% 24.71% 64.92% -
Total Cost 16,858 17,392 16,877 16,877 18,072 17,511 18,754 -8.17%
-
Net Worth 70,398 59,999 68,037 0 68,615 69,717 59,384 14.58%
Dividend
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 3,599 - - 1,504 - 3,860 -
Div Payout % - 259.74% - - 117.92% - 800.83% -
Equity
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 70,398 59,999 68,037 0 68,615 69,717 59,384 14.58%
NOSH 60,169 59,999 60,209 60,209 60,188 60,101 59,384 1.05%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.77% 7.38% 4.85% 4.85% 6.59% 9.19% 2.51% -
ROE 2.02% 2.31% 1.27% 0.00% 1.86% 2.54% 0.81% -
Per Share
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 30.38 31.30 29.46 29.46 32.15 32.09 32.39 -4.99%
EPS 2.36 2.31 1.43 1.43 2.12 2.95 0.81 135.36%
DPS 0.00 6.00 0.00 0.00 2.50 0.00 6.50 -
NAPS 1.17 1.00 1.13 0.00 1.14 1.16 1.00 13.39%
Adjusted Per Share Value based on latest NOSH - 60,209
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 14.83 15.24 14.39 14.39 15.70 15.65 15.61 -4.01%
EPS 1.15 1.12 0.70 0.70 1.04 1.44 0.39 137.63%
DPS 0.00 2.92 0.00 0.00 1.22 0.00 3.13 -
NAPS 0.5712 0.4869 0.5521 0.00 0.5568 0.5657 0.4819 14.57%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/06/07 30/03/07 29/12/06 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.13 1.13 1.19 1.19 1.22 1.30 1.30 -
P/RPS 3.72 3.61 4.04 4.04 3.80 4.05 4.01 -5.83%
P/EPS 47.88 48.92 83.22 83.22 57.55 44.07 160.17 -61.96%
EY 2.09 2.04 1.20 1.20 1.74 2.27 0.62 164.50%
DY 0.00 5.31 0.00 0.00 2.05 0.00 5.00 -
P/NAPS 0.97 1.13 1.05 0.00 1.07 1.12 1.30 -20.89%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/08/07 29/05/07 28/02/07 - 23/11/06 22/08/06 29/05/06 -
Price 1.07 1.04 1.16 0.00 1.25 1.29 1.42 -
P/RPS 3.52 3.32 3.94 0.00 3.89 4.02 4.38 -16.05%
P/EPS 45.34 45.02 81.12 0.00 58.96 43.73 174.95 -66.06%
EY 2.21 2.22 1.23 0.00 1.70 2.29 0.57 195.85%
DY 0.00 5.77 0.00 0.00 2.00 0.00 4.58 -
P/NAPS 0.91 1.04 1.03 0.00 1.10 1.11 1.42 -29.96%

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