[NATWIDE] YoY Cumulative Quarter Result on 30-Sep-2012 [#2]

Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 56.7%
YoY- 3.44%
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 46,022 47,328 46,411 48,980 47,032 44,671 42,511 1.33%
PBT -589 -36 -2,550 1,054 1,266 1,460 1,794 -
Tax -137 -230 36 -153 -395 -315 -734 -24.39%
NP -726 -266 -2,514 901 871 1,145 1,060 -
-
NP to SH -726 -266 -2,514 901 871 1,145 1,060 -
-
Tax Rate - - - 14.52% 31.20% 21.58% 40.91% -
Total Cost 46,748 47,594 48,925 48,079 46,161 43,526 41,451 2.02%
-
Net Worth 61,199 62,268 60,744 67,875 68,478 69,302 69,863 -2.18%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 61,199 62,268 60,744 67,875 68,478 69,302 69,863 -2.18%
NOSH 59,999 60,454 60,143 60,066 60,068 60,263 60,227 -0.06%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -1.58% -0.56% -5.42% 1.84% 1.85% 2.56% 2.49% -
ROE -1.19% -0.43% -4.14% 1.33% 1.27% 1.65% 1.52% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 76.70 78.29 77.17 81.54 78.30 74.13 70.58 1.39%
EPS -1.21 -0.44 -4.18 1.50 1.45 1.90 1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.03 1.01 1.13 1.14 1.15 1.16 -2.11%
Adjusted Per Share Value based on latest NOSH - 60,185
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 37.34 38.40 37.66 39.74 38.16 36.25 34.49 1.33%
EPS -0.59 -0.22 -2.04 0.73 0.71 0.93 0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4966 0.5053 0.4929 0.5508 0.5557 0.5623 0.5669 -2.18%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.65 0.725 0.615 0.60 0.52 0.75 0.71 -
P/RPS 0.85 0.93 0.80 0.74 0.66 1.01 1.01 -2.83%
P/EPS -53.72 -164.77 -14.71 40.00 35.86 39.47 40.34 -
EY -1.86 -0.61 -6.80 2.50 2.79 2.53 2.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.61 0.53 0.46 0.65 0.61 0.80%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 28/11/14 29/11/13 30/11/12 25/11/11 22/11/10 18/11/09 -
Price 0.89 0.72 0.60 0.57 0.60 0.75 0.77 -
P/RPS 1.16 0.92 0.78 0.70 0.77 1.01 1.09 1.04%
P/EPS -73.55 -163.64 -14.35 38.00 41.38 39.47 43.75 -
EY -1.36 -0.61 -6.97 2.63 2.42 2.53 2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.70 0.59 0.50 0.53 0.65 0.66 4.70%

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