[NATWIDE] YoY Cumulative Quarter Result on 30-Jun-2003 [#1]

Announcement Date
05-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -74.31%
YoY- 28.63%
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Revenue 19,284 18,171 17,315 16,953 16,168 14,589 15,276 4.76%
PBT 2,355 1,777 1,567 2,546 1,962 3,212 2,000 3.32%
Tax -582 -458 -471 -713 -537 -899 -855 -7.40%
NP 1,773 1,319 1,096 1,833 1,425 2,313 1,145 9.13%
-
NP to SH 1,773 1,319 1,096 1,833 1,425 2,313 1,145 9.13%
-
Tax Rate 24.71% 25.77% 30.06% 28.00% 27.37% 27.99% 42.75% -
Total Cost 17,511 16,852 16,219 15,120 14,743 12,276 14,131 4.38%
-
Net Worth 69,717 68,920 57,593 56,234 49,227 45,877 48,089 7.70%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Net Worth 69,717 68,920 57,593 56,234 49,227 45,877 48,089 7.70%
NOSH 60,101 59,414 42,980 42,927 43,181 19,115 19,083 25.77%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
NP Margin 9.19% 7.26% 6.33% 10.81% 8.81% 15.85% 7.50% -
ROE 2.54% 1.91% 1.90% 3.26% 2.89% 5.04% 2.38% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
RPS 32.09 30.58 40.29 39.49 37.44 76.32 80.05 -16.69%
EPS 2.95 2.22 2.55 4.27 3.30 12.10 6.00 -13.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.16 1.34 1.31 1.14 2.40 2.52 -14.36%
Adjusted Per Share Value based on latest NOSH - 42,927
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
RPS 15.65 14.74 14.05 13.76 13.12 11.84 12.40 4.76%
EPS 1.44 1.07 0.89 1.49 1.16 1.88 0.93 9.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5657 0.5592 0.4673 0.4563 0.3994 0.3723 0.3902 7.70%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 30/06/00 29/06/01 -
Price 1.30 1.24 1.95 1.90 1.86 2.36 4.02 -
P/RPS 4.05 4.05 4.84 4.81 4.97 3.09 5.02 -4.20%
P/EPS 44.07 55.86 76.47 44.50 56.36 19.50 67.00 -8.03%
EY 2.27 1.79 1.31 2.25 1.77 5.13 1.49 8.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.07 1.46 1.45 1.63 0.98 1.60 -6.88%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Date 22/08/06 22/08/05 20/08/04 05/08/03 20/08/02 24/08/00 21/08/01 -
Price 1.29 1.49 1.92 1.92 1.91 2.71 4.02 -
P/RPS 4.02 4.87 4.77 4.86 5.10 3.55 5.02 -4.34%
P/EPS 43.73 67.12 75.29 44.96 57.88 22.40 67.00 -8.17%
EY 2.29 1.49 1.33 2.22 1.73 4.46 1.49 8.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.28 1.43 1.47 1.68 1.13 1.60 -7.04%

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