[NATWIDE] YoY Annualized Quarter Result on 30-Jun-2011 [#1]

Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 69.13%
YoY- -35.84%
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 94,624 94,216 99,684 93,408 90,532 85,076 87,752 1.26%
PBT -752 -6,468 3,408 3,392 4,012 5,548 8,192 -
Tax -84 -568 -1,108 -1,244 -664 -1,932 -2,140 -41.68%
NP -836 -7,036 2,300 2,148 3,348 3,616 6,052 -
-
NP to SH -836 -7,036 2,300 2,148 3,348 3,616 6,052 -
-
Tax Rate - - 32.51% 36.67% 16.55% 34.82% 26.12% -
Total Cost 95,460 101,252 97,384 91,260 87,184 81,460 81,700 2.62%
-
Net Worth 61,505 61,444 60,000 68,180 69,248 6,990,933 69,646 -2.04%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 61,505 61,444 60,000 68,180 69,248 6,990,933 69,646 -2.04%
NOSH 59,714 60,239 60,000 60,337 60,215 60,266 60,039 -0.09%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -0.88% -7.47% 2.31% 2.30% 3.70% 4.25% 6.90% -
ROE -1.36% -11.45% 3.83% 3.15% 4.83% 0.05% 8.69% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 158.46 156.40 166.14 154.81 150.35 141.17 146.16 1.35%
EPS -1.40 -11.68 3.96 3.56 5.56 6.00 10.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.02 1.00 1.13 1.15 116.00 1.16 -1.96%
Adjusted Per Share Value based on latest NOSH - 60,337
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 76.78 76.45 80.89 75.79 73.46 69.03 71.21 1.26%
EPS -0.68 -5.71 1.87 1.74 2.72 2.93 4.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4991 0.4986 0.4869 0.5532 0.5619 56.727 0.5651 -2.04%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.75 0.53 0.55 0.67 0.67 0.52 0.80 -
P/RPS 0.47 0.34 0.33 0.43 0.45 0.37 0.55 -2.58%
P/EPS -53.57 -4.54 14.35 18.82 12.05 8.67 7.94 -
EY -1.87 -22.04 6.97 5.31 8.30 11.54 12.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.52 0.55 0.59 0.58 0.00 0.69 0.94%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 28/08/13 24/08/12 19/08/11 26/08/10 20/08/09 21/08/08 -
Price 0.695 0.55 0.60 0.62 0.67 0.66 0.88 -
P/RPS 0.44 0.35 0.36 0.40 0.45 0.47 0.60 -5.03%
P/EPS -49.64 -4.71 15.65 17.42 12.05 11.00 8.73 -
EY -2.01 -21.24 6.39 5.74 8.30 9.09 11.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.54 0.60 0.55 0.58 0.01 0.76 -2.07%

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