[NATWIDE] YoY TTM 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- 3.35%
YoY- -5.12%
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 99,334 97,781 99,074 96,210 92,457 87,549 88,716 1.90%
PBT 947 -766 -2,641 2,118 2,163 2,861 3,259 -18.60%
Tax -1,109 -125 -279 -914 -894 -1,062 -1,197 -1.26%
NP -162 -891 -2,920 1,204 1,269 1,799 2,062 -
-
NP to SH -162 -891 -2,920 1,204 1,269 1,799 2,062 -
-
Tax Rate 117.11% - - 43.15% 41.33% 37.12% 36.73% -
Total Cost 99,496 98,672 101,994 95,006 91,188 85,750 86,654 2.32%
-
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 -0.16% -0.91% -2.95% 1.25% 1.37% 2.05% 2.32% -
ROE -0.26% -1.44% -4.63% 2.04% 2.09% 2.99% 0.03% -
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 164.41 163.17 164.90 162.71 151.98 145.39 148.15 1.74%
EPS -0.27 -1.49 -4.86 2.04 2.09 2.99 3.44 -
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 80.60 79.34 80.39 78.07 75.02 71.04 71.99 1.89%
EPS -0.13 -0.72 -2.37 0.98 1.03 1.46 1.67 -
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 0.44 0.34 0.30 0.39 0.56 0.52 0.24 10.62%
P/EPS -272.25 -37.66 -10.29 30.94 40.75 25.44 10.16 -
EY -0.37 -2.65 -9.72 3.23 2.45 3.93 9.84 -
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 0.52 0.40 0.32 0.35 0.43 0.45 0.34 7.33%
P/EPS -317.00 -43.72 -10.90 27.99 31.16 21.76 14.52 -
EY -0.32 -2.29 -9.17 3.57 3.21 4.60 6.89 -
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