[NATWIDE] YoY Annualized Quarter Result on 30-Sep-2011 [#2]

Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -18.9%
YoY- -23.93%
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 94,656 92,822 97,960 94,064 89,342 85,022 91,170 0.62%
PBT -72 -5,100 2,108 2,532 2,920 3,588 6,612 -
Tax -460 72 -306 -790 -630 -1,468 -1,590 -18.66%
NP -532 -5,028 1,802 1,742 2,290 2,120 5,022 -
-
NP to SH -532 -5,028 1,802 1,742 2,290 2,120 5,022 -
-
Tax Rate - - 14.52% 31.20% 21.58% 40.91% 24.05% -
Total Cost 95,188 97,850 96,158 92,322 87,052 82,902 86,148 1.67%
-
Net Worth 62,268 60,744 67,875 68,478 69,302 69,863 6,908,253 -54.36%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 62,268 60,744 67,875 68,478 69,302 69,863 6,908,253 -54.36%
NOSH 60,454 60,143 60,066 60,068 60,263 60,227 60,071 0.10%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -0.56% -5.42% 1.84% 1.85% 2.56% 2.49% 5.51% -
ROE -0.85% -8.28% 2.65% 2.54% 3.30% 3.03% 0.07% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 156.57 154.33 163.09 156.59 148.25 141.17 151.77 0.52%
EPS -0.88 -8.36 3.00 2.90 3.80 3.52 8.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.01 1.13 1.14 1.15 1.16 115.00 -54.41%
Adjusted Per Share Value based on latest NOSH - 59,821
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 76.81 75.32 79.49 76.33 72.50 68.99 73.98 0.62%
EPS -0.43 -4.08 1.46 1.41 1.86 1.72 4.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5053 0.4929 0.5508 0.5557 0.5623 0.5669 56.0561 -54.36%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.725 0.615 0.60 0.52 0.75 0.71 0.80 -
P/RPS 0.46 0.40 0.37 0.33 0.51 0.50 0.53 -2.33%
P/EPS -82.39 -7.36 20.00 17.93 19.74 20.17 9.57 -
EY -1.21 -13.59 5.00 5.58 5.07 4.96 10.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.61 0.53 0.46 0.65 0.61 0.01 102.94%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 29/11/13 30/11/12 25/11/11 22/11/10 18/11/09 27/11/08 -
Price 0.72 0.60 0.57 0.60 0.75 0.77 0.43 -
P/RPS 0.46 0.39 0.35 0.38 0.51 0.55 0.28 8.62%
P/EPS -81.82 -7.18 19.00 20.69 19.74 21.88 5.14 -
EY -1.22 -13.93 5.26 4.83 5.07 4.57 19.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.59 0.50 0.53 0.65 0.66 0.00 -

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