[NATWIDE] YoY Cumulative Quarter Result on 30-Jun-2012 [#1]

Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -52.28%
YoY- 7.08%
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 23,228 23,656 23,554 24,921 23,352 22,633 21,269 1.47%
PBT 10 -188 -1,617 852 848 1,003 1,387 -56.03%
Tax -45 -21 -142 -277 -311 -166 -483 -32.65%
NP -35 -209 -1,759 575 537 837 904 -
-
NP to SH -35 -209 -1,759 575 537 837 904 -
-
Tax Rate 450.00% - - 32.51% 36.67% 16.55% 34.82% -
Total Cost 23,263 23,865 25,313 24,346 22,815 21,796 20,365 2.24%
-
Net Worth 60,083 61,505 61,444 60,000 68,180 69,248 6,990,933 -54.72%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 60,083 61,505 61,444 60,000 68,180 69,248 6,990,933 -54.72%
NOSH 58,333 59,714 60,239 60,000 60,337 60,215 60,266 -0.54%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -0.15% -0.88% -7.47% 2.31% 2.30% 3.70% 4.25% -
ROE -0.06% -0.34% -2.86% 0.96% 0.79% 1.21% 0.01% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 39.82 39.62 39.10 41.54 38.70 37.59 35.29 2.03%
EPS -0.06 -0.35 -2.92 0.99 0.89 1.39 1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.03 1.02 1.00 1.13 1.15 116.00 -54.47%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 18.85 19.20 19.11 20.22 18.95 18.37 17.26 1.47%
EPS -0.03 -0.17 -1.43 0.47 0.44 0.68 0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4875 0.4991 0.4986 0.4869 0.5532 0.5619 56.727 -54.72%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.83 0.75 0.53 0.55 0.67 0.67 0.52 -
P/RPS 2.08 1.89 1.36 1.32 1.73 1.78 1.47 5.95%
P/EPS -1,383.33 -214.29 -18.15 57.39 75.28 48.20 34.67 -
EY -0.07 -0.47 -5.51 1.74 1.33 2.07 2.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.73 0.52 0.55 0.59 0.58 0.00 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 28/08/13 24/08/12 19/08/11 26/08/10 20/08/09 -
Price 0.60 0.695 0.55 0.60 0.62 0.67 0.66 -
P/RPS 1.51 1.75 1.41 1.44 1.60 1.78 1.87 -3.49%
P/EPS -1,000.00 -198.57 -18.84 62.61 69.66 48.20 44.00 -
EY -0.10 -0.50 -5.31 1.60 1.44 2.07 2.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.67 0.54 0.60 0.55 0.58 0.01 96.68%

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