[NATWIDE] QoQ TTM Result on 31-Mar-2014 [#4]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 84.46%
YoY- 69.49%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 100,068 98,696 97,883 97,781 95,914 96,505 97,707 1.60%
PBT 1,421 1,749 663 -766 -5,809 -6,244 -5,110 -
Tax -603 -391 -4 -125 77 -90 -144 159.12%
NP 818 1,358 659 -891 -5,732 -6,334 -5,254 -
-
NP to SH 818 1,358 659 -891 -5,732 -6,334 -5,254 -
-
Tax Rate 42.43% 22.36% 0.60% - - - - -
Total Cost 99,250 97,338 97,224 98,672 101,646 102,839 102,961 -2.41%
-
Net Worth 61,560 64,088 61,505 61,725 61,123 60,519 61,444 0.12%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 61,560 64,088 61,505 61,725 61,123 60,519 61,444 0.12%
NOSH 59,767 62,222 59,714 59,927 59,924 59,920 60,239 -0.52%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.82% 1.38% 0.67% -0.91% -5.98% -6.56% -5.38% -
ROE 1.33% 2.12% 1.07% -1.44% -9.38% -10.47% -8.55% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 167.43 158.62 163.92 163.17 160.06 161.05 162.20 2.13%
EPS 1.37 2.18 1.10 -1.49 -9.57 -10.57 -8.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.03 1.03 1.03 1.02 1.01 1.02 0.65%
Adjusted Per Share Value based on latest NOSH - 59,927
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 81.20 80.09 79.43 79.34 77.83 78.31 79.28 1.60%
EPS 0.66 1.10 0.53 -0.72 -4.65 -5.14 -4.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4995 0.52 0.4991 0.5009 0.496 0.4911 0.4986 0.11%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.61 0.725 0.75 0.56 0.515 0.615 0.53 -
P/RPS 0.36 0.46 0.46 0.34 0.32 0.38 0.33 5.95%
P/EPS 44.57 33.22 67.96 -37.66 -5.38 -5.82 -6.08 -
EY 2.24 3.01 1.47 -2.65 -18.57 -17.19 -16.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.70 0.73 0.54 0.50 0.61 0.52 8.75%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 28/11/14 28/08/14 29/05/14 27/02/14 29/11/13 28/08/13 -
Price 0.68 0.72 0.695 0.65 0.52 0.60 0.55 -
P/RPS 0.41 0.45 0.42 0.40 0.32 0.37 0.34 13.25%
P/EPS 49.68 32.99 62.98 -43.72 -5.44 -5.68 -6.31 -
EY 2.01 3.03 1.59 -2.29 -18.39 -17.62 -15.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.70 0.67 0.63 0.51 0.59 0.54 14.27%

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