[NATWIDE] YoY Annualized Quarter Result on 31-Mar-2014 [#4]

Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 61.06%
YoY- 69.47%
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 86,576 91,919 99,334 97,742 99,036 96,178 92,390 -1.07%
PBT -15,150 -6,088 945 -603 -2,641 2,118 2,164 -
Tax -687 -70 -1,109 -289 -281 -913 -894 -4.29%
NP -15,837 -6,158 -164 -892 -2,922 1,205 1,270 -
-
NP to SH -15,837 -6,158 -164 -892 -2,922 1,205 1,270 -
-
Tax Rate - - 117.35% - - 43.11% 41.31% -
Total Cost 102,413 98,077 99,498 98,634 101,958 94,973 91,120 1.96%
-
Net Worth 3,967,656 5,590,250 61,403 62,008 63,477 67,466 68,008 96.81%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 3,967,656 5,590,250 61,403 62,008 63,477 67,466 68,008 96.81%
NOSH 120,232 60,110 59,615 60,202 60,454 60,238 60,184 12.21%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -18.29% -6.70% -0.17% -0.91% -2.95% 1.25% 1.37% -
ROE -0.40% -0.11% -0.27% -1.44% -4.60% 1.79% 1.87% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 144.01 152.92 166.62 162.35 163.82 159.66 153.51 -1.05%
EPS -13.17 -10.24 -0.27 -1.48 -4.86 2.00 2.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 66.00 93.00 1.03 1.03 1.05 1.12 1.13 96.85%
Adjusted Per Share Value based on latest NOSH - 59,927
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 70.25 74.59 80.60 79.31 80.36 78.04 74.97 -1.07%
EPS -12.85 -5.00 -0.13 -0.72 -2.37 0.98 1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 32.195 45.3613 0.4983 0.5032 0.5151 0.5474 0.5518 96.81%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.70 0.705 0.73 0.56 0.50 0.63 0.85 -
P/RPS 0.49 0.46 0.44 0.34 0.31 0.39 0.55 -1.90%
P/EPS -2.66 -6.88 -265.36 -37.80 -10.34 31.49 40.28 -
EY -37.63 -14.53 -0.38 -2.65 -9.67 3.18 2.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.71 0.54 0.48 0.56 0.75 -51.27%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 01/06/17 31/05/16 29/05/15 29/05/14 31/05/13 22/05/12 27/05/11 -
Price 0.485 0.75 0.85 0.65 0.53 0.57 0.65 -
P/RPS 0.34 0.49 0.51 0.40 0.32 0.36 0.42 -3.45%
P/EPS -1.84 -7.32 -308.98 -43.87 -10.97 28.49 30.80 -
EY -54.32 -13.66 -0.32 -2.28 -9.12 3.51 3.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.83 0.63 0.50 0.51 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