[NATWIDE] QoQ TTM Result on 31-Mar-2015 [#4]

Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -119.8%
YoY- 81.82%
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 95,397 98,030 98,906 99,334 100,068 98,696 97,883 -1.69%
PBT -1,592 393 1,145 947 1,421 1,749 663 -
Tax -796 -1,015 -1,133 -1,109 -603 -391 -4 3275.83%
NP -2,388 -622 12 -162 818 1,358 659 -
-
NP to SH -2,388 -622 12 -162 818 1,358 659 -
-
Tax Rate - 258.27% 98.95% 117.11% 42.43% 22.36% 0.60% -
Total Cost 97,785 98,652 98,894 99,496 99,250 97,338 97,224 0.38%
-
Net Worth 59,518 61,199 60,083 62,229 61,560 64,088 61,505 -2.15%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 59,518 61,199 60,083 62,229 61,560 64,088 61,505 -2.15%
NOSH 60,119 60,000 58,333 60,416 59,767 62,222 59,714 0.45%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -2.50% -0.63% 0.01% -0.16% 0.82% 1.38% 0.67% -
ROE -4.01% -1.02% 0.02% -0.26% 1.33% 2.12% 1.07% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 158.68 163.38 169.55 164.41 167.43 158.62 163.92 -2.13%
EPS -3.97 -1.04 0.02 -0.27 1.37 2.18 1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.02 1.03 1.03 1.03 1.03 1.03 -2.59%
Adjusted Per Share Value based on latest NOSH - 60,416
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 77.41 79.55 80.26 80.60 81.20 80.09 79.43 -1.69%
EPS -1.94 -0.50 0.01 -0.13 0.66 1.10 0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.483 0.4966 0.4875 0.505 0.4995 0.52 0.4991 -2.15%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.80 0.65 0.83 0.73 0.61 0.725 0.75 -
P/RPS 0.50 0.40 0.49 0.44 0.36 0.46 0.46 5.70%
P/EPS -20.14 -62.70 4,034.72 -272.25 44.57 33.22 67.96 -
EY -4.97 -1.59 0.02 -0.37 2.24 3.01 1.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.64 0.81 0.71 0.59 0.70 0.73 7.15%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 23/11/15 27/08/15 29/05/15 17/02/15 28/11/14 28/08/14 -
Price 0.71 0.89 0.60 0.85 0.68 0.72 0.695 -
P/RPS 0.45 0.54 0.35 0.52 0.41 0.45 0.42 4.69%
P/EPS -17.87 -85.85 2,916.67 -317.00 49.68 32.99 62.98 -
EY -5.59 -1.16 0.03 -0.32 2.01 3.03 1.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.87 0.58 0.83 0.66 0.70 0.67 4.90%

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