[NATWIDE] QoQ TTM Result on 30-Sep-2014 [#2]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 106.07%
YoY- 121.44%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 98,906 99,334 100,068 98,696 97,883 97,781 95,914 2.07%
PBT 1,145 947 1,421 1,749 663 -766 -5,809 -
Tax -1,133 -1,109 -603 -391 -4 -125 77 -
NP 12 -162 818 1,358 659 -891 -5,732 -
-
NP to SH 12 -162 818 1,358 659 -891 -5,732 -
-
Tax Rate 98.95% 117.11% 42.43% 22.36% 0.60% - - -
Total Cost 98,894 99,496 99,250 97,338 97,224 98,672 101,646 -1.81%
-
Net Worth 60,083 62,229 61,560 64,088 61,505 61,725 61,123 -1.14%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 60,083 62,229 61,560 64,088 61,505 61,725 61,123 -1.14%
NOSH 58,333 60,416 59,767 62,222 59,714 59,927 59,924 -1.78%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.01% -0.16% 0.82% 1.38% 0.67% -0.91% -5.98% -
ROE 0.02% -0.26% 1.33% 2.12% 1.07% -1.44% -9.38% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 169.55 164.41 167.43 158.62 163.92 163.17 160.06 3.92%
EPS 0.02 -0.27 1.37 2.18 1.10 -1.49 -9.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.03 1.03 1.03 1.03 1.03 1.02 0.65%
Adjusted Per Share Value based on latest NOSH - 62,222
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 80.26 80.60 81.20 80.09 79.43 79.34 77.83 2.07%
EPS 0.01 -0.13 0.66 1.10 0.53 -0.72 -4.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4875 0.505 0.4995 0.52 0.4991 0.5009 0.496 -1.14%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.83 0.73 0.61 0.725 0.75 0.56 0.515 -
P/RPS 0.49 0.44 0.36 0.46 0.46 0.34 0.32 32.95%
P/EPS 4,034.72 -272.25 44.57 33.22 67.96 -37.66 -5.38 -
EY 0.02 -0.37 2.24 3.01 1.47 -2.65 -18.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.71 0.59 0.70 0.73 0.54 0.50 38.05%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 29/05/15 17/02/15 28/11/14 28/08/14 29/05/14 27/02/14 -
Price 0.60 0.85 0.68 0.72 0.695 0.65 0.52 -
P/RPS 0.35 0.52 0.41 0.45 0.42 0.40 0.32 6.17%
P/EPS 2,916.67 -317.00 49.68 32.99 62.98 -43.72 -5.44 -
EY 0.03 -0.32 2.01 3.03 1.59 -2.29 -18.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.83 0.66 0.70 0.67 0.63 0.51 8.97%

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