[NATWIDE] YoY Annualized Quarter Result on 30-Jun-2008 [#1]

Announcement Date
21-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 192.65%
YoY- 6.55%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 93,408 90,532 85,076 87,752 73,112 77,136 72,684 4.26%
PBT 3,392 4,012 5,548 8,192 6,912 9,420 7,108 -11.59%
Tax -1,244 -664 -1,932 -2,140 -1,232 -2,328 -1,832 -6.24%
NP 2,148 3,348 3,616 6,052 5,680 7,092 5,276 -13.90%
-
NP to SH 2,148 3,348 3,616 6,052 5,680 7,092 5,276 -13.90%
-
Tax Rate 36.67% 16.55% 34.82% 26.12% 17.82% 24.71% 25.77% -
Total Cost 91,260 87,184 81,460 81,700 67,432 70,044 67,408 5.17%
-
Net Worth 68,180 69,248 6,990,933 69,646 70,398 69,717 68,920 -0.17%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 68,180 69,248 6,990,933 69,646 70,398 69,717 68,920 -0.17%
NOSH 60,337 60,215 60,266 60,039 60,169 60,101 59,414 0.25%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 2.30% 3.70% 4.25% 6.90% 7.77% 9.19% 7.26% -
ROE 3.15% 4.83% 0.05% 8.69% 8.07% 10.17% 7.66% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 154.81 150.35 141.17 146.16 121.51 128.34 122.33 4.00%
EPS 3.56 5.56 6.00 10.08 9.44 11.80 8.88 -14.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.15 116.00 1.16 1.17 1.16 1.16 -0.43%
Adjusted Per Share Value based on latest NOSH - 60,039
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 75.79 73.46 69.03 71.21 59.33 62.59 58.98 4.26%
EPS 1.74 2.72 2.93 4.91 4.61 5.75 4.28 -13.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5532 0.5619 56.727 0.5651 0.5712 0.5657 0.5592 -0.17%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.67 0.67 0.52 0.80 1.13 1.30 1.24 -
P/RPS 0.43 0.45 0.37 0.55 0.93 1.01 1.01 -13.26%
P/EPS 18.82 12.05 8.67 7.94 11.97 11.02 13.96 5.10%
EY 5.31 8.30 11.54 12.60 8.35 9.08 7.16 -4.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.00 0.69 0.97 1.12 1.07 -9.44%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 19/08/11 26/08/10 20/08/09 21/08/08 23/08/07 22/08/06 22/08/05 -
Price 0.62 0.67 0.66 0.88 1.07 1.29 1.49 -
P/RPS 0.40 0.45 0.47 0.60 0.88 1.01 1.22 -16.95%
P/EPS 17.42 12.05 11.00 8.73 11.33 10.93 16.78 0.62%
EY 5.74 8.30 9.09 11.45 8.82 9.15 5.96 -0.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.01 0.76 0.91 1.11 1.28 -13.12%

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