[NATWIDE] YoY Annualized Quarter Result on 31-Mar-2013 [#4]

Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -300.14%
YoY- -342.49%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 91,919 99,334 97,742 99,036 96,178 92,390 87,520 0.81%
PBT -6,088 945 -603 -2,641 2,118 2,164 2,852 -
Tax -70 -1,109 -289 -281 -913 -894 -1,060 -36.39%
NP -6,158 -164 -892 -2,922 1,205 1,270 1,792 -
-
NP to SH -6,158 -164 -892 -2,922 1,205 1,270 1,792 -
-
Tax Rate - 117.35% - - 43.11% 41.31% 37.17% -
Total Cost 98,077 99,498 98,634 101,958 94,973 91,120 85,728 2.26%
-
Net Worth 5,590,250 61,403 62,008 63,477 67,466 68,008 67,946 108.41%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 5,590,250 61,403 62,008 63,477 67,466 68,008 67,946 108.41%
NOSH 60,110 59,615 60,202 60,454 60,238 60,184 60,129 -0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -6.70% -0.17% -0.91% -2.95% 1.25% 1.37% 2.05% -
ROE -0.11% -0.27% -1.44% -4.60% 1.79% 1.87% 2.64% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 152.92 166.62 162.35 163.82 159.66 153.51 145.55 0.82%
EPS -10.24 -0.27 -1.48 -4.86 2.00 2.11 2.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 93.00 1.03 1.03 1.05 1.12 1.13 1.13 108.42%
Adjusted Per Share Value based on latest NOSH - 60,080
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 74.59 80.60 79.31 80.36 78.04 74.97 71.02 0.82%
EPS -5.00 -0.13 -0.72 -2.37 0.98 1.03 1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 45.3613 0.4983 0.5032 0.5151 0.5474 0.5518 0.5513 108.41%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.705 0.73 0.56 0.50 0.63 0.85 0.76 -
P/RPS 0.46 0.44 0.34 0.31 0.39 0.55 0.52 -2.02%
P/EPS -6.88 -265.36 -37.80 -10.34 31.49 40.28 25.50 -
EY -14.53 -0.38 -2.65 -9.67 3.18 2.48 3.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.71 0.54 0.48 0.56 0.75 0.67 -50.34%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 29/05/15 29/05/14 31/05/13 22/05/12 27/05/11 15/06/10 -
Price 0.75 0.85 0.65 0.53 0.57 0.65 0.65 -
P/RPS 0.49 0.51 0.40 0.32 0.36 0.42 0.45 1.42%
P/EPS -7.32 -308.98 -43.87 -10.97 28.49 30.80 21.81 -
EY -13.66 -0.32 -2.28 -9.12 3.51 3.25 4.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.83 0.63 0.50 0.51 0.58 0.58 -49.14%

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