[NATWIDE] YoY Cumulative Quarter Result on 30-Sep-2013 [#2]

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Cumulative Result
Revenue	40,420	46,022	47,328	46,411	48,980	47,032	44,671	-1.65%
YoY %	-12.17%	-2.76%	1.98%	-5.24%	4.14%	5.29%	-	-
Horiz. %	90.48%	103.02%	105.95%	103.90%	109.65%	105.29%	100.00%	-
PBT	-6,939	-589	-36	-2,550	1,054	1,266	1,460	-
YoY %	-1,078.10%	-1,536.11%	98.59%	-341.94%	-16.75%	-13.29%	-	-
Horiz. %	-475.27%	-40.34%	-2.47%	-174.66%	72.19%	86.71%	100.00%	-
Tax	-55	-137	-230	36	-153	-395	-315	-25.21%
YoY %	59.85%	40.43%	-738.89%	123.53%	61.27%	-25.40%	-	-
Horiz. %	17.46%	43.49%	73.02%	-11.43%	48.57%	125.40%	100.00%	-
NP	-6,994	-726	-266	-2,514	901	871	1,145	-
YoY %	-863.36%	-172.93%	89.42%	-379.02%	3.44%	-23.93%	-	-
Horiz. %	-610.83%	-63.41%	-23.23%	-219.56%	78.69%	76.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-6,994	-726	-266	-2,514	901	871	1,145	-
YoY %	-863.36%	-172.93%	89.42%	-379.02%	3.44%	-23.93%	-	-
Horiz. %	-610.83%	-63.41%	-23.23%	-219.56%	78.69%	76.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	14.52%	31.20%	21.58%	-
YoY %	-	-	-	-	-53.46%	44.58%	-	-
Horiz. %	-	-	-	-	67.28%	144.58%	100.00%	-
Total Cost	47,414	46,748	47,594	48,925	48,079	46,161	43,526	1.43%
YoY %	1.42%	-1.78%	-2.72%	1.76%	4.16%	6.05%	-	-
Horiz. %	108.93%	107.40%	109.35%	112.40%	110.46%	106.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,869,396	61,199	62,268	60,744	67,875	68,478	69,302	103.00%
YoY %	7,856.66%	-1.72%	2.51%	-10.51%	-0.88%	-1.19%	-	-
Horiz. %	7,026.34%	88.31%	89.85%	87.65%	97.94%	98.81%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	4,869,396	61,199	62,268	60,744	67,875	68,478	69,302	103.00%
YoY %	7,856.66%	-1.72%	2.51%	-10.51%	-0.88%	-1.19%	-	-
Horiz. %	7,026.34%	88.31%	89.85%	87.65%	97.94%	98.81%	100.00%	-
NOSH	60,116	59,999	60,454	60,143	60,066	60,068	60,263	-0.04%
YoY %	0.20%	-0.75%	0.52%	0.13%	-0.00%	-0.32%	-	-
Horiz. %	99.76%	99.56%	100.32%	99.80%	99.67%	99.68%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	-17.30%	-1.58%	-0.56%	-5.42%	1.84%	1.85%	2.56%	-
YoY %	-994.94%	-182.14%	89.67%	-394.57%	-0.54%	-27.73%	-	-
Horiz. %	-675.78%	-61.72%	-21.88%	-211.72%	71.88%	72.27%	100.00%	-
ROE	-0.14%	-1.19%	-0.43%	-4.14%	1.33%	1.27%	1.65%	-
YoY %	88.24%	-176.74%	89.61%	-411.28%	4.72%	-23.03%	-	-
Horiz. %	-8.48%	-72.12%	-26.06%	-250.91%	80.61%	76.97%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	67.24	76.70	78.29	77.17	81.54	78.30	74.13	-1.61%
YoY %	-12.33%	-2.03%	1.45%	-5.36%	4.14%	5.63%	-	-
Horiz. %	90.71%	103.47%	105.61%	104.10%	110.00%	105.63%	100.00%	-
EPS	-11.54	-1.21	-0.44	-4.18	1.50	1.45	1.90	-
YoY %	-853.72%	-175.00%	89.47%	-378.67%	3.45%	-23.68%	-	-
Horiz. %	-607.37%	-63.68%	-23.16%	-220.00%	78.95%	76.32%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	81.00	1.02	1.03	1.01	1.13	1.14	1.15	103.08%
YoY %	7,841.18%	-0.97%	1.98%	-10.62%	-0.88%	-0.87%	-	-
Horiz. %	7,043.48%	88.70%	89.57%	87.83%	98.26%	99.13%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 59,920
RPS	32.80	37.34	38.40	37.66	39.74	38.16	36.25	-1.65%
YoY %	-12.16%	-2.76%	1.96%	-5.23%	4.14%	5.27%	-	-
Horiz. %	90.48%	103.01%	105.93%	103.89%	109.63%	105.27%	100.00%	-
EPS	-5.68	-0.59	-0.22	-2.04	0.73	0.71	0.93	-
YoY %	-862.71%	-168.18%	89.22%	-379.45%	2.82%	-23.66%	-	-
Horiz. %	-610.75%	-63.44%	-23.66%	-219.35%	78.49%	76.34%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	39.5121	0.4966	0.5053	0.4929	0.5508	0.5557	0.5623	103.00%
YoY %	7,856.52%	-1.72%	2.52%	-10.51%	-0.88%	-1.17%	-	-
Horiz. %	7,026.87%	88.32%	89.86%	87.66%	97.95%	98.83%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	0.86	0.65	0.725	0.615	0.60	0.52	0.75	-
P/RPS	1.28	0.85	0.93	0.80	0.74	0.66	1.01	4.02%
YoY %	50.59%	-8.60%	16.25%	8.11%	12.12%	-34.65%	-	-
Horiz. %	126.73%	84.16%	92.08%	79.21%	73.27%	65.35%	100.00%	-
P/EPS	-7.39	-53.72	-164.77	-14.71	40.00	35.86	39.47	-
YoY %	86.24%	67.40%	-1,020.12%	-136.78%	11.54%	-9.15%	-	-
Horiz. %	-18.72%	-136.10%	-417.46%	-37.27%	101.34%	90.85%	100.00%	-
EY	-13.53	-1.86	-0.61	-6.80	2.50	2.79	2.53	-
YoY %	-627.42%	-204.92%	91.03%	-372.00%	-10.39%	10.28%	-	-
Horiz. %	-534.78%	-73.52%	-24.11%	-268.77%	98.81%	110.28%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.01	0.64	0.70	0.61	0.53	0.46	0.65	-50.09%
YoY %	-98.44%	-8.57%	14.75%	15.09%	15.22%	-29.23%	-	-
Horiz. %	1.54%	98.46%	107.69%	93.85%	81.54%	70.77%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	28/11/16	23/11/15	28/11/14	29/11/13	30/11/12	25/11/11	22/11/10	-
Price	0.82	0.89	0.72	0.60	0.57	0.60	0.75	-
P/RPS	1.22	1.16	0.92	0.78	0.70	0.77	1.01	3.19%
YoY %	5.17%	26.09%	17.95%	11.43%	-9.09%	-23.76%	-	-
Horiz. %	120.79%	114.85%	91.09%	77.23%	69.31%	76.24%	100.00%	-
P/EPS	-7.05	-73.55	-163.64	-14.35	38.00	41.38	39.47	-
YoY %	90.41%	55.05%	-1,040.35%	-137.76%	-8.17%	4.84%	-	-
Horiz. %	-17.86%	-186.34%	-414.59%	-36.36%	96.28%	104.84%	100.00%	-
EY	-14.19	-1.36	-0.61	-6.97	2.63	2.42	2.53	-
YoY %	-943.38%	-122.95%	91.25%	-365.02%	8.68%	-4.35%	-	-
Horiz. %	-560.87%	-53.75%	-24.11%	-275.49%	103.95%	95.65%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.01	0.87	0.70	0.59	0.50	0.53	0.65	-50.09%
YoY %	-98.85%	24.29%	18.64%	18.00%	-5.66%	-18.46%	-	-
Horiz. %	1.54%	133.85%	107.69%	90.77%	76.92%	81.54%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos