[NATWIDE] QoQ TTM Result on 30-Sep-2009 [#2]

Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -57.88%
YoY- -74.32%
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 88,913 87,549 85,989 85,642 88,047 88,716 88,018 0.67%
PBT 2,477 2,861 1,756 1,749 2,598 3,259 4,300 -30.83%
Tax -745 -1,062 -1,027 -1,137 -1,145 -1,197 -2,088 -49.78%
NP 1,732 1,799 729 612 1,453 2,062 2,212 -15.08%
-
NP to SH 1,732 1,799 729 612 1,453 2,062 2,212 -15.08%
-
Tax Rate 30.08% 37.12% 58.49% 65.01% 44.07% 36.73% 48.56% -
Total Cost 87,181 85,750 85,260 85,030 86,594 86,654 85,806 1.06%
-
Net Worth 69,248 60,217 67,248 70,046 6,990,933 6,826,428 6,954,762 -95.41%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 69,248 60,217 67,248 70,046 6,990,933 6,826,428 6,954,762 -95.41%
NOSH 60,215 60,217 59,512 60,384 60,266 59,880 60,476 -0.28%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.95% 2.05% 0.85% 0.71% 1.65% 2.32% 2.51% -
ROE 2.50% 2.99% 1.08% 0.87% 0.02% 0.03% 0.03% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 147.66 145.39 144.49 141.83 146.10 148.15 145.54 0.97%
EPS 2.88 2.99 1.22 1.01 2.41 3.44 3.66 -14.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.00 1.13 1.16 116.00 114.00 115.00 -95.39%
Adjusted Per Share Value based on latest NOSH - 60,384
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 72.15 71.04 69.77 69.49 71.44 71.99 71.42 0.68%
EPS 1.41 1.46 0.59 0.50 1.18 1.67 1.79 -14.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5619 0.4886 0.5457 0.5684 56.727 55.3921 56.4335 -95.41%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.67 0.76 0.76 0.71 0.52 0.35 0.53 -
P/RPS 0.45 0.52 0.53 0.50 0.36 0.24 0.36 16.08%
P/EPS 23.29 25.44 62.04 70.05 21.57 10.16 14.49 37.33%
EY 4.29 3.93 1.61 1.43 4.64 9.84 6.90 -27.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.76 0.67 0.61 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 15/06/10 25/02/10 18/11/09 20/08/09 28/05/09 26/02/09 -
Price 0.67 0.65 0.75 0.77 0.66 0.50 0.47 -
P/RPS 0.45 0.45 0.52 0.54 0.45 0.34 0.32 25.59%
P/EPS 23.29 21.76 61.23 75.97 27.38 14.52 12.85 48.81%
EY 4.29 4.60 1.63 1.32 3.65 6.89 7.78 -32.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.65 0.66 0.66 0.01 0.00 0.00 -

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