[NATWIDE] YoY Annualized Quarter Result on 30-Jun-2006 [#1]

Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 76.99%
YoY- 34.42%
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 85,076 87,752 73,112 77,136 72,684 69,260 67,812 3.84%
PBT 5,548 8,192 6,912 9,420 7,108 6,268 10,184 -9.61%
Tax -1,932 -2,140 -1,232 -2,328 -1,832 -1,884 -2,852 -6.27%
NP 3,616 6,052 5,680 7,092 5,276 4,384 7,332 -11.10%
-
NP to SH 3,616 6,052 5,680 7,092 5,276 4,384 7,332 -11.10%
-
Tax Rate 34.82% 26.12% 17.82% 24.71% 25.77% 30.06% 28.00% -
Total Cost 81,460 81,700 67,432 70,044 67,408 64,876 60,480 5.08%
-
Net Worth 6,990,933 69,646 70,398 69,717 68,920 57,593 56,234 123.23%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 6,990,933 69,646 70,398 69,717 68,920 57,593 56,234 123.23%
NOSH 60,266 60,039 60,169 60,101 59,414 42,980 42,927 5.81%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 4.25% 6.90% 7.77% 9.19% 7.26% 6.33% 10.81% -
ROE 0.05% 8.69% 8.07% 10.17% 7.66% 7.61% 13.04% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 141.17 146.16 121.51 128.34 122.33 161.14 157.97 -1.85%
EPS 6.00 10.08 9.44 11.80 8.88 10.20 17.08 -15.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 116.00 1.16 1.17 1.16 1.16 1.34 1.31 110.97%
Adjusted Per Share Value based on latest NOSH - 60,101
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 69.03 71.21 59.33 62.59 58.98 56.20 55.03 3.84%
EPS 2.93 4.91 4.61 5.75 4.28 3.56 5.95 -11.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 56.727 0.5651 0.5712 0.5657 0.5592 0.4673 0.4563 123.23%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.52 0.80 1.13 1.30 1.24 1.95 1.90 -
P/RPS 0.37 0.55 0.93 1.01 1.01 1.21 1.20 -17.79%
P/EPS 8.67 7.94 11.97 11.02 13.96 19.12 11.12 -4.05%
EY 11.54 12.60 8.35 9.08 7.16 5.23 8.99 4.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.69 0.97 1.12 1.07 1.46 1.45 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/08/09 21/08/08 23/08/07 22/08/06 22/08/05 20/08/04 05/08/03 -
Price 0.66 0.88 1.07 1.29 1.49 1.92 1.92 -
P/RPS 0.47 0.60 0.88 1.01 1.22 1.19 1.22 -14.68%
P/EPS 11.00 8.73 11.33 10.93 16.78 18.82 11.24 -0.35%
EY 9.09 11.45 8.82 9.15 5.96 5.31 8.90 0.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.76 0.91 1.11 1.28 1.43 1.47 -56.43%

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