[NATWIDE] QoQ TTM Result on 30-Sep-2021 [#2]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 26.21%
YoY- 86.5%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 49,551 48,320 48,762 47,860 48,210 51,073 59,087 -11.04%
PBT -6,581 -5,863 -7,207 -9,959 -35,929 -39,571 -38,494 -69.09%
Tax 1,081 425 -163 -163 -1,192 -706 -150 -
NP -5,500 -5,438 -7,370 -10,122 -37,121 -40,277 -38,644 -72.64%
-
NP to SH -5,500 -5,438 -7,370 -10,122 -37,121 -40,277 -38,644 -72.64%
-
Tax Rate - - - - - - - -
Total Cost 55,051 53,758 56,132 57,982 85,331 91,350 97,731 -31.72%
-
Net Worth 24,647 22,182 20,950 14,788 -20,950 -18,485 29,577 -11.41%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 24,647 22,182 20,950 14,788 -20,950 -18,485 29,577 -11.41%
NOSH 123,238 123,238 123,238 123,238 123,238 123,238 123,238 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -11.10% -11.25% -15.11% -21.15% -77.00% -78.86% -65.40% -
ROE -22.31% -24.51% -35.18% -68.44% 0.00% 0.00% -130.65% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 40.21 39.21 39.57 38.84 39.12 41.44 47.95 -11.04%
EPS -4.46 -4.41 -5.98 -8.21 -30.12 -32.68 -31.36 -72.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.18 0.17 0.12 -0.17 -0.15 0.24 -11.41%
Adjusted Per Share Value based on latest NOSH - 123,238
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 40.21 39.21 39.57 38.84 39.12 41.44 47.95 -11.04%
EPS -4.46 -4.41 -5.98 -8.21 -30.12 -32.68 -31.36 -72.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.18 0.17 0.12 -0.17 -0.15 0.24 -11.41%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.145 0.19 0.23 0.30 0.38 0.11 0.085 -
P/RPS 0.36 0.48 0.58 0.77 0.97 0.27 0.18 58.53%
P/EPS -3.25 -4.31 -3.85 -3.65 -1.26 -0.34 -0.27 422.85%
EY -30.78 -23.22 -26.00 -27.38 -79.27 -297.11 -368.91 -80.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.06 1.35 2.50 0.00 0.00 0.35 61.53%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 23/11/21 27/08/21 28/05/21 25/02/21 26/11/20 28/08/20 -
Price 0.115 0.175 0.22 0.23 0.32 0.435 0.095 -
P/RPS 0.29 0.45 0.56 0.59 0.82 1.05 0.20 28.02%
P/EPS -2.58 -3.97 -3.68 -2.80 -1.06 -1.33 -0.30 318.11%
EY -38.81 -25.21 -27.18 -35.71 -94.13 -75.13 -330.08 -75.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.97 1.29 1.92 0.00 0.00 0.40 28.02%

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