[NATWIDE] YoY Quarter Result on 30-Sep-2011 [#2]

Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -37.62%
YoY- 9.12%
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 23,671 22,858 24,060 23,681 22,038 21,242 23,647 0.01%
PBT 153 -933 201 420 456 408 1,257 -29.59%
Tax -209 178 124 -85 -149 -251 -259 -3.51%
NP -56 -755 325 335 307 157 998 -
-
NP to SH -56 -755 325 335 307 157 998 -
-
Tax Rate 136.60% - -61.69% 20.24% 32.68% 61.52% 20.60% -
Total Cost 23,727 23,613 23,735 23,346 21,731 21,085 22,649 0.77%
-
Net Worth 64,088 60,519 68,009 68,196 69,225 70,046 6,913,855 -54.15%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 64,088 60,519 68,009 68,196 69,225 70,046 6,913,855 -54.15%
NOSH 62,222 59,920 60,185 59,821 60,196 60,384 60,120 0.57%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -0.24% -3.30% 1.35% 1.41% 1.39% 0.74% 4.22% -
ROE -0.09% -1.25% 0.48% 0.49% 0.44% 0.22% 0.01% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 38.04 38.15 39.98 39.59 36.61 35.18 39.33 -0.55%
EPS -0.09 -1.26 0.54 0.56 0.51 0.26 1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.01 1.13 1.14 1.15 1.16 115.00 -54.41%
Adjusted Per Share Value based on latest NOSH - 59,821
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 19.21 18.55 19.52 19.22 17.88 17.24 19.19 0.01%
EPS -0.05 -0.61 0.26 0.27 0.25 0.13 0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.4911 0.5519 0.5534 0.5617 0.5684 56.1016 -54.15%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.725 0.615 0.60 0.52 0.75 0.71 0.80 -
P/RPS 1.91 1.61 1.50 1.31 2.05 2.02 2.03 -1.00%
P/EPS -805.56 -48.81 111.11 92.86 147.06 273.08 48.19 -
EY -0.12 -2.05 0.90 1.08 0.68 0.37 2.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.61 0.53 0.46 0.65 0.61 0.01 102.94%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 29/11/13 30/11/12 25/11/11 22/11/10 18/11/09 27/11/08 -
Price 0.72 0.60 0.57 0.60 0.75 0.77 0.43 -
P/RPS 1.89 1.57 1.43 1.52 2.05 2.19 1.09 9.60%
P/EPS -800.00 -47.62 105.56 107.14 147.06 296.15 25.90 -
EY -0.13 -2.10 0.95 0.93 0.68 0.34 3.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.59 0.50 0.53 0.65 0.66 0.00 -

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

Post a Comment