[NATWIDE] YoY 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- -43.48%
YoY- -2.99%
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 22,795 23,671 22,858 24,060 23,681 22,038 21,242 1.18%
PBT -599 153 -933 201 420 456 408 -
Tax -91 -209 178 124 -85 -149 -251 -15.55%
NP -690 -56 -755 325 335 307 157 -
-
NP to SH -690 -56 -755 325 335 307 157 -
-
Tax Rate - 136.60% - -61.69% 20.24% 32.68% 61.52% -
Total Cost 23,485 23,727 23,613 23,735 23,346 21,731 21,085 1.81%
-
Net Worth 61,199 64,088 60,519 68,009 68,196 69,225 70,046 -2.22%
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 64,088 60,519 68,009 68,196 69,225 70,046 -2.22%
NOSH 60,000 62,222 59,920 60,185 59,821 60,196 60,384 -0.10%
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 -3.03% -0.24% -3.30% 1.35% 1.41% 1.39% 0.74% -
ROE -1.13% -0.09% -1.25% 0.48% 0.49% 0.44% 0.22% -
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 37.99 38.04 38.15 39.98 39.59 36.61 35.18 1.28%
EPS -1.15 -0.09 -1.26 0.54 0.56 0.51 0.26 -
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 18.50 19.21 18.55 19.52 19.22 17.88 17.24 1.18%
EPS -0.56 -0.05 -0.61 0.26 0.27 0.25 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4966 0.52 0.4911 0.5519 0.5534 0.5617 0.5684 -2.22%
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 1.71 1.91 1.61 1.50 1.31 2.05 2.02 -2.73%
P/EPS -56.52 -805.56 -48.81 111.11 92.86 147.06 273.08 -
EY -1.77 -0.12 -2.05 0.90 1.08 0.68 0.37 -
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 2.34 1.89 1.57 1.43 1.52 2.05 2.19 1.10%
P/EPS -77.39 -800.00 -47.62 105.56 107.14 147.06 296.15 -
EY -1.29 -0.13 -2.10 0.95 0.93 0.68 0.34 -
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