[NATWIDE] QoQ Quarter Result on 30-Jun-2012 [#1]

Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 666.67%
YoY- 7.08%
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 23,400 26,693 24,060 24,921 22,943 26,234 23,681 -0.79%
PBT -4,168 474 201 852 554 296 420 -
Tax 153 -279 124 -277 -479 -39 -85 -
NP -4,015 195 325 575 75 257 335 -
-
NP to SH -4,015 195 325 575 75 257 335 -
-
Tax Rate - 58.86% -61.69% 32.51% 86.46% 13.18% 20.24% -
Total Cost 27,415 26,498 23,735 24,346 22,868 25,977 23,346 11.29%
-
Net Worth 63,083 68,250 68,009 60,000 59,130 67,199 68,196 -5.05%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 63,083 68,250 68,009 60,000 59,130 67,199 68,196 -5.05%
NOSH 60,080 60,937 60,185 60,000 59,130 59,999 59,821 0.28%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -17.16% 0.73% 1.35% 2.31% 0.33% 0.98% 1.41% -
ROE -6.36% 0.29% 0.48% 0.96% 0.13% 0.38% 0.49% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 38.95 43.80 39.98 41.54 38.80 43.72 39.59 -1.07%
EPS -6.68 0.32 0.54 0.99 0.12 0.43 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.12 1.13 1.00 1.00 1.12 1.14 -5.33%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 18.99 21.66 19.52 20.22 18.62 21.29 19.22 -0.79%
EPS -3.26 0.16 0.26 0.47 0.06 0.21 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5119 0.5538 0.5519 0.4869 0.4798 0.5453 0.5534 -5.05%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.50 0.50 0.60 0.55 0.63 0.60 0.52 -
P/RPS 1.28 1.14 1.50 1.32 1.62 1.37 1.31 -1.53%
P/EPS -7.48 156.25 111.11 57.39 496.70 140.08 92.86 -
EY -13.37 0.64 0.90 1.74 0.20 0.71 1.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.53 0.55 0.63 0.54 0.46 2.87%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 30/11/12 24/08/12 22/05/12 14/02/12 25/11/11 -
Price 0.53 0.51 0.57 0.60 0.57 0.64 0.60 -
P/RPS 1.36 1.16 1.43 1.44 1.47 1.46 1.52 -7.14%
P/EPS -7.93 159.38 105.56 62.61 449.39 149.42 107.14 -
EY -12.61 0.63 0.95 1.60 0.22 0.67 0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.50 0.60 0.57 0.57 0.53 -3.80%

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