[NATWIDE] YoY Cumulative Quarter Result on 30-Jun-2018 [#1]

Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- 74.76%
YoY- -440.56%
Quarter Report
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 11,177 10,275 17,189 15,613 19,196 21,259 23,228 -11.46%
PBT -2,985 -5,737 -2,308 -2,699 -403 -2,058 10 -
Tax 0 0 -32 -20 -100 0 -45 -
NP -2,985 -5,737 -2,340 -2,719 -503 -2,058 -35 109.66%
-
NP to SH -2,985 -5,737 -2,340 -2,719 -503 -2,508 -35 109.66%
-
Tax Rate - - - - - - 450.00% -
Total Cost 14,162 16,012 19,529 18,332 19,699 23,317 23,263 -7.93%
-
Net Worth 20,950 29,577 6,778,101 5,530,672 3,967,656 6,599,999 60,083 -16.09%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 20,950 29,577 6,778,101 5,530,672 3,967,656 6,599,999 60,083 -16.09%
NOSH 123,238 123,238 123,238 120,232 120,232 73,333 58,333 13.26%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -26.71% -55.83% -13.61% -17.41% -2.62% -9.68% -0.15% -
ROE -14.25% -19.40% -0.03% -0.05% -0.01% -0.04% -0.06% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 9.07 8.34 13.95 12.99 31.93 28.99 39.82 -21.83%
EPS -2.42 -4.66 -1.90 -2.26 -0.84 -3.42 -0.06 85.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.24 55.00 46.00 66.00 90.00 1.03 -25.91%
Adjusted Per Share Value based on latest NOSH - 120,232
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 9.07 8.34 13.95 12.67 15.58 17.25 18.85 -11.46%
EPS -2.42 -4.66 -1.90 -2.21 -0.41 -2.04 -0.03 107.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.24 55.00 44.8779 32.195 53.5548 0.4875 -16.08%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.23 0.085 0.245 0.36 0.78 0.75 0.83 -
P/RPS 2.54 1.02 1.76 2.77 2.44 2.59 2.08 3.38%
P/EPS -9.50 -1.83 -12.90 -15.92 -93.22 -21.93 -1,383.33 -56.36%
EY -10.53 -54.77 -7.75 -6.28 -1.07 -4.56 -0.07 130.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.35 0.00 0.01 0.01 0.01 0.81 8.87%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 28/08/20 28/08/19 30/08/18 29/08/17 30/08/16 27/08/15 -
Price 0.22 0.095 0.18 0.325 0.74 0.70 0.60 -
P/RPS 2.43 1.14 1.29 2.50 2.32 2.41 1.51 8.24%
P/EPS -9.08 -2.04 -9.48 -14.37 -88.44 -20.47 -1,000.00 -54.29%
EY -11.01 -49.00 -10.55 -6.96 -1.13 -4.89 -0.10 118.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.40 0.00 0.01 0.01 0.01 0.58 14.23%

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