[NATWIDE] YoY Quarter Result on 31-Mar-2012 [#4]

Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -70.82%
YoY- 108.33%
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 24,533 25,267 23,400 22,943 24,860 23,035 21,475 2.24%
PBT 401 875 -4,168 554 357 799 -306 -
Tax -555 -49 153 -479 -321 -305 -270 12.75%
NP -154 826 -4,015 75 36 494 -576 -19.72%
-
NP to SH -154 826 -4,015 75 36 494 -576 -19.72%
-
Tax Rate 138.40% 5.60% - 86.46% 89.92% 38.17% - -
Total Cost 24,687 24,441 27,415 22,868 24,824 22,541 22,051 1.89%
-
Net Worth 62,229 61,725 63,083 59,130 60,833 60,217 6,826,428 -54.27%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 62,229 61,725 63,083 59,130 60,833 60,217 6,826,428 -54.27%
NOSH 60,416 59,927 60,080 59,130 60,833 60,217 59,880 0.14%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -0.63% 3.27% -17.16% 0.33% 0.14% 2.14% -2.68% -
ROE -0.25% 1.34% -6.36% 0.13% 0.06% 0.82% -0.01% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 40.61 42.16 38.95 38.80 40.87 38.25 35.86 2.09%
EPS -0.26 1.37 -6.68 0.12 0.06 0.82 -0.96 -19.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.03 1.05 1.00 1.00 1.00 114.00 -54.34%
Adjusted Per Share Value based on latest NOSH - 59,130
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 19.91 20.50 18.99 18.62 20.17 18.69 17.43 2.24%
EPS -0.12 0.67 -3.26 0.06 0.03 0.40 -0.47 -20.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.505 0.5009 0.5119 0.4798 0.4936 0.4886 55.3921 -54.27%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.73 0.56 0.50 0.63 0.85 0.76 0.35 -
P/RPS 1.80 1.33 1.28 1.62 2.08 1.99 0.98 10.65%
P/EPS -286.39 40.63 -7.48 496.70 1,436.34 92.64 -36.39 41.01%
EY -0.35 2.46 -13.37 0.20 0.07 1.08 -2.75 -29.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.54 0.48 0.63 0.85 0.76 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 29/05/14 31/05/13 22/05/12 27/05/11 15/06/10 28/05/09 -
Price 0.85 0.65 0.53 0.57 0.65 0.65 0.50 -
P/RPS 2.09 1.54 1.36 1.47 1.59 1.70 1.39 7.03%
P/EPS -333.47 47.16 -7.93 449.39 1,098.38 79.23 -51.98 36.29%
EY -0.30 2.12 -12.61 0.22 0.09 1.26 -1.92 -26.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.63 0.50 0.57 0.65 0.65 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