[NATWIDE] YoY TTM Result on 30-Jun-2010 [#1]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -3.72%
YoY- 19.2%
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 97,707 97,779 93,176 88,913 88,047 81,240 72,532 5.08%
PBT -5,110 2,122 2,008 2,477 2,598 4,187 6,219 -
Tax -144 -880 -1,039 -745 -1,145 -2,027 -1,691 -33.64%
NP -5,254 1,242 969 1,732 1,453 2,160 4,528 -
-
NP to SH -5,254 1,242 969 1,732 1,453 2,160 4,528 -
-
Tax Rate - 41.47% 51.74% 30.08% 44.07% 48.41% 27.19% -
Total Cost 102,961 96,537 92,207 87,181 86,594 79,080 68,004 7.15%
-
Net Worth 61,444 60,000 68,180 69,248 6,990,933 69,646 70,398 -2.23%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - 3,599 -
Div Payout % - - - - - - 79.51% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 61,444 60,000 68,180 69,248 6,990,933 69,646 70,398 -2.23%
NOSH 60,239 60,000 60,337 60,215 60,266 60,039 60,169 0.01%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -5.38% 1.27% 1.04% 1.95% 1.65% 2.66% 6.24% -
ROE -8.55% 2.07% 1.42% 2.50% 0.02% 3.10% 6.43% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 162.20 162.97 154.43 147.66 146.10 135.31 120.55 5.06%
EPS -8.72 2.07 1.61 2.88 2.41 3.60 7.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 1.02 1.00 1.13 1.15 116.00 1.16 1.17 -2.25%
Adjusted Per Share Value based on latest NOSH - 60,215
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 79.28 79.34 75.61 72.15 71.44 65.92 58.86 5.08%
EPS -4.26 1.01 0.79 1.41 1.18 1.75 3.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.92 -
NAPS 0.4986 0.4869 0.5532 0.5619 56.727 0.5651 0.5712 -2.23%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.53 0.55 0.67 0.67 0.52 0.80 1.13 -
P/RPS 0.33 0.34 0.43 0.45 0.36 0.59 0.94 -15.99%
P/EPS -6.08 26.57 41.72 23.29 21.57 22.24 15.02 -
EY -16.46 3.76 2.40 4.29 4.64 4.50 6.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.31 -
P/NAPS 0.52 0.55 0.59 0.58 0.00 0.69 0.97 -9.86%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 24/08/12 19/08/11 26/08/10 20/08/09 21/08/08 - -
Price 0.55 0.60 0.62 0.67 0.66 0.88 0.00 -
P/RPS 0.34 0.37 0.40 0.45 0.45 0.65 0.00 -
P/EPS -6.31 28.99 38.61 23.29 27.38 24.46 0.00 -
EY -15.86 3.45 2.59 4.29 3.65 4.09 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 0.55 0.58 0.01 0.76 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