[NATWIDE] YoY Annualized Quarter Result on 31-Mar-2015 [#4]

Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -1130.03%
YoY- 81.61%
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 80,918 86,576 91,919 99,334 97,742 99,036 96,178 -2.83%
PBT -10,479 -15,150 -6,088 945 -603 -2,641 2,118 -
Tax -293 -687 -70 -1,109 -289 -281 -913 -17.24%
NP -10,772 -15,837 -6,158 -164 -892 -2,922 1,205 -
-
NP to SH -10,772 -15,837 -6,158 -164 -892 -2,922 1,205 -
-
Tax Rate - - - 117.35% - - 43.11% -
Total Cost 91,690 102,413 98,077 99,498 98,634 101,958 94,973 -0.58%
-
Net Worth 7,213,920 3,967,656 5,590,250 61,403 62,008 63,477 67,466 117.78%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 7,213,920 3,967,656 5,590,250 61,403 62,008 63,477 67,466 117.78%
NOSH 120,232 120,232 60,110 59,615 60,202 60,454 60,238 12.20%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -13.31% -18.29% -6.70% -0.17% -0.91% -2.95% 1.25% -
ROE -0.15% -0.40% -0.11% -0.27% -1.44% -4.60% 1.79% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 67.30 144.01 152.92 166.62 162.35 163.82 159.66 -13.40%
EPS -8.96 -13.17 -10.24 -0.27 -1.48 -4.86 2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 60.00 66.00 93.00 1.03 1.03 1.05 1.12 94.09%
Adjusted Per Share Value based on latest NOSH - 60,416
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 65.66 70.25 74.59 80.60 79.31 80.36 78.04 -2.83%
EPS -8.74 -12.85 -5.00 -0.13 -0.72 -2.37 0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 58.5364 32.195 45.3613 0.4983 0.5032 0.5151 0.5474 117.78%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.43 0.70 0.705 0.73 0.56 0.50 0.63 -
P/RPS 0.64 0.49 0.46 0.44 0.34 0.31 0.39 8.60%
P/EPS -4.80 -2.66 -6.88 -265.36 -37.80 -10.34 31.49 -
EY -20.84 -37.63 -14.53 -0.38 -2.65 -9.67 3.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.71 0.54 0.48 0.56 -48.85%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 01/06/17 31/05/16 29/05/15 29/05/14 31/05/13 22/05/12 -
Price 0.365 0.485 0.75 0.85 0.65 0.53 0.57 -
P/RPS 0.54 0.34 0.49 0.51 0.40 0.32 0.36 6.98%
P/EPS -4.07 -1.84 -7.32 -308.98 -43.87 -10.97 28.49 -
EY -24.55 -54.32 -13.66 -0.32 -2.28 -9.12 3.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.83 0.63 0.50 0.51 -48.05%

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