[NATWIDE] YoY Cumulative Quarter Result on 30-Jun-2004 [#1]

Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -86.64%
YoY- -40.21%
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
Revenue 18,278 19,284 18,171 17,315 16,953 16,168 14,589 3.27%
PBT 1,728 2,355 1,777 1,567 2,546 1,962 3,212 -8.47%
Tax -308 -582 -458 -471 -713 -537 -899 -14.18%
NP 1,420 1,773 1,319 1,096 1,833 1,425 2,313 -6.72%
-
NP to SH 1,420 1,773 1,319 1,096 1,833 1,425 2,313 -6.72%
-
Tax Rate 17.82% 24.71% 25.77% 30.06% 28.00% 27.37% 27.99% -
Total Cost 16,858 17,511 16,852 16,219 15,120 14,743 12,276 4.63%
-
Net Worth 70,398 69,717 68,920 57,593 56,234 49,227 45,877 6.30%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
Net Worth 70,398 69,717 68,920 57,593 56,234 49,227 45,877 6.30%
NOSH 60,169 60,101 59,414 42,980 42,927 43,181 19,115 17.79%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
NP Margin 7.77% 9.19% 7.26% 6.33% 10.81% 8.81% 15.85% -
ROE 2.02% 2.54% 1.91% 1.90% 3.26% 2.89% 5.04% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
RPS 30.38 32.09 30.58 40.29 39.49 37.44 76.32 -12.32%
EPS 2.36 2.95 2.22 2.55 4.27 3.30 12.10 -20.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.16 1.16 1.34 1.31 1.14 2.40 -9.75%
Adjusted Per Share Value based on latest NOSH - 42,980
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
RPS 14.83 15.65 14.74 14.05 13.76 13.12 11.84 3.26%
EPS 1.15 1.44 1.07 0.89 1.49 1.16 1.88 -6.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5712 0.5657 0.5592 0.4673 0.4563 0.3994 0.3723 6.30%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 30/06/00 -
Price 1.13 1.30 1.24 1.95 1.90 1.86 2.36 -
P/RPS 3.72 4.05 4.05 4.84 4.81 4.97 3.09 2.68%
P/EPS 47.88 44.07 55.86 76.47 44.50 56.36 19.50 13.68%
EY 2.09 2.27 1.79 1.31 2.25 1.77 5.13 -12.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.12 1.07 1.46 1.45 1.63 0.98 -0.14%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
Date 23/08/07 22/08/06 22/08/05 20/08/04 05/08/03 20/08/02 24/08/00 -
Price 1.07 1.29 1.49 1.92 1.92 1.91 2.71 -
P/RPS 3.52 4.02 4.87 4.77 4.86 5.10 3.55 -0.12%
P/EPS 45.34 43.73 67.12 75.29 44.96 57.88 22.40 10.59%
EY 2.21 2.29 1.49 1.33 2.22 1.73 4.46 -9.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.11 1.28 1.43 1.47 1.68 1.13 -3.04%

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