[NATWIDE] QoQ Quarter Result on 31-Mar-2002 [#4]

Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -33.21%
YoY- -10.33%
Quarter Report
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 16,435 16,933 16,168 15,188 15,679 16,008 15,276 4.98%
PBT 1,631 2,455 1,962 2,125 1,932 2,333 2,000 -12.68%
Tax -362 -586 -537 -1,196 -541 -862 -855 -43.52%
NP 1,269 1,869 1,425 929 1,391 1,471 1,145 7.07%
-
NP to SH 1,269 1,869 1,425 929 1,391 1,471 1,145 7.07%
-
Tax Rate 22.19% 23.87% 27.37% 56.28% 28.00% 36.95% 42.75% -
Total Cost 15,166 15,064 14,743 14,259 14,288 14,537 14,131 4.81%
-
Net Worth 50,290 50,699 49,227 47,740 32,271 47,807 48,089 3.02%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 2,148 - 4,300 - 974 - -
Div Payout % - 114.94% - 462.96% - 66.25% - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 50,290 50,699 49,227 47,740 32,271 47,807 48,089 3.02%
NOSH 42,983 42,965 43,181 43,009 27,820 18,387 19,083 71.57%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 7.72% 11.04% 8.81% 6.12% 8.87% 9.19% 7.50% -
ROE 2.52% 3.69% 2.89% 1.95% 4.31% 3.08% 2.38% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 38.24 39.41 37.44 35.31 56.36 87.06 80.05 -38.80%
EPS 2.95 4.35 3.30 2.16 5.00 8.00 6.00 -37.62%
DPS 0.00 5.00 0.00 10.00 0.00 5.30 0.00 -
NAPS 1.17 1.18 1.14 1.11 1.16 2.60 2.52 -39.95%
Adjusted Per Share Value based on latest NOSH - 43,009
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 13.34 13.74 13.12 12.32 12.72 12.99 12.40 4.97%
EPS 1.03 1.52 1.16 0.75 1.13 1.19 0.93 7.02%
DPS 0.00 1.74 0.00 3.49 0.00 0.79 0.00 -
NAPS 0.4081 0.4114 0.3994 0.3874 0.2619 0.3879 0.3902 3.02%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.68 1.51 1.86 1.87 1.95 3.56 4.02 -
P/RPS 4.39 3.83 4.97 5.30 3.46 4.09 5.02 -8.52%
P/EPS 56.90 34.71 56.36 86.57 39.00 44.50 67.00 -10.29%
EY 1.76 2.88 1.77 1.16 2.56 2.25 1.49 11.70%
DY 0.00 3.31 0.00 5.35 0.00 1.49 0.00 -
P/NAPS 1.44 1.28 1.63 1.68 1.68 1.37 1.60 -6.76%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 28/11/02 20/08/02 31/05/02 21/02/02 23/11/01 21/08/01 -
Price 1.50 1.79 1.91 1.90 1.81 1.79 4.02 -
P/RPS 3.92 4.54 5.10 5.38 3.21 2.06 5.02 -15.16%
P/EPS 50.81 41.15 57.88 87.96 36.20 22.38 67.00 -16.79%
EY 1.97 2.43 1.73 1.14 2.76 4.47 1.49 20.40%
DY 0.00 2.79 0.00 5.26 0.00 2.96 0.00 -
P/NAPS 1.28 1.52 1.68 1.71 1.56 0.69 1.60 -13.78%

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