[NATWIDE] QoQ TTM Result on 31-Dec-2015 [#3]

Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -283.92%
YoY- -391.93%
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 86,317 89,951 91,920 95,397 98,030 98,906 99,334 -8.91%
PBT -12,449 -8,157 -6,089 -1,592 393 1,145 947 -
Tax -82 -24 -69 -796 -1,015 -1,133 -1,109 -82.29%
NP -12,531 -8,181 -6,158 -2,388 -622 12 -162 1701.11%
-
NP to SH -12,531 -8,181 -6,158 -2,388 -622 12 -162 1701.11%
-
Tax Rate - - - - 258.27% 98.95% 117.11% -
Total Cost 98,848 98,132 98,078 97,785 98,652 98,894 99,496 -0.43%
-
Net Worth 4,869,396 6,599,999 5,591,884 59,518 61,199 60,083 62,229 1714.98%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 4,869,396 6,599,999 5,591,884 59,518 61,199 60,083 62,229 1714.98%
NOSH 60,116 73,333 60,127 60,119 60,000 58,333 60,416 -0.33%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -14.52% -9.09% -6.70% -2.50% -0.63% 0.01% -0.16% -
ROE -0.26% -0.12% -0.11% -4.01% -1.02% 0.02% -0.26% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 143.58 122.66 152.87 158.68 163.38 169.55 164.41 -8.61%
EPS -20.84 -11.16 -10.24 -3.97 -1.04 0.02 -0.27 1698.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 81.00 90.00 93.00 0.99 1.02 1.03 1.03 1721.00%
Adjusted Per Share Value based on latest NOSH - 60,119
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 70.04 72.99 74.59 77.41 79.55 80.26 80.60 -8.91%
EPS -10.17 -6.64 -5.00 -1.94 -0.50 0.01 -0.13 1714.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 39.5121 53.5548 45.3746 0.483 0.4966 0.4875 0.505 1714.86%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.86 0.75 0.705 0.80 0.65 0.83 0.73 -
P/RPS 0.60 0.61 0.46 0.50 0.40 0.49 0.44 22.90%
P/EPS -4.13 -6.72 -6.88 -20.14 -62.70 4,034.72 -272.25 -93.82%
EY -24.24 -14.87 -14.53 -4.97 -1.59 0.02 -0.37 1512.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.81 0.64 0.81 0.71 -94.12%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 30/08/16 31/05/16 25/02/16 23/11/15 27/08/15 29/05/15 -
Price 0.82 0.70 0.75 0.71 0.89 0.60 0.85 -
P/RPS 0.57 0.57 0.49 0.45 0.54 0.35 0.52 6.29%
P/EPS -3.93 -6.27 -7.32 -17.87 -85.85 2,916.67 -317.00 -94.60%
EY -25.42 -15.94 -13.66 -5.59 -1.16 0.03 -0.32 1733.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.72 0.87 0.58 0.83 -94.70%

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