[NATWIDE] YoY TTM Result on 31-Mar-2015 [#4]

Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -119.8%
YoY- 81.82%
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 80,918 86,575 91,920 99,334 97,781 99,074 96,210 -2.84%
PBT -10,478 -15,160 -6,089 947 -766 -2,641 2,118 -
Tax -834 -886 -69 -1,109 -125 -279 -914 -1.51%
NP -11,312 -16,046 -6,158 -162 -891 -2,920 1,204 -
-
NP to SH -11,312 -16,046 -6,158 -162 -891 -2,920 1,204 -
-
Tax Rate - - - 117.11% - - 43.15% -
Total Cost 92,230 102,621 98,078 99,496 98,672 101,994 95,006 -0.49%
-
Net Worth 7,213,920 3,967,656 5,591,884 62,229 61,725 63,083 59,130 122.62%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 7,213,920 3,967,656 5,591,884 62,229 61,725 63,083 59,130 122.62%
NOSH 120,232 60,116 60,127 60,416 59,927 60,080 59,130 12.54%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -13.98% -18.53% -6.70% -0.16% -0.91% -2.95% 1.25% -
ROE -0.16% -0.40% -0.11% -0.26% -1.44% -4.63% 2.04% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 67.30 144.01 152.87 164.41 163.17 164.90 162.71 -13.67%
EPS -9.41 -26.69 -10.24 -0.27 -1.49 -4.86 2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 60.00 66.00 93.00 1.03 1.03 1.05 1.00 97.79%
Adjusted Per Share Value based on latest NOSH - 60,416
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 65.66 70.25 74.59 80.60 79.34 80.39 78.07 -2.84%
EPS -9.18 -13.02 -5.00 -0.13 -0.72 -2.37 0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 58.5364 32.195 45.3746 0.505 0.5009 0.5119 0.4798 122.62%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.43 0.70 0.705 0.73 0.56 0.50 0.63 -
P/RPS 0.64 0.49 0.46 0.44 0.34 0.30 0.39 8.60%
P/EPS -4.57 -2.62 -6.88 -272.25 -37.66 -10.29 30.94 -
EY -21.88 -38.13 -14.53 -0.37 -2.65 -9.72 3.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.71 0.54 0.48 0.63 -49.85%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 01/06/17 31/05/16 29/05/15 29/05/14 31/05/13 22/05/12 -
Price 0.365 0.485 0.75 0.85 0.65 0.53 0.57 -
P/RPS 0.54 0.34 0.49 0.52 0.40 0.32 0.35 7.49%
P/EPS -3.88 -1.82 -7.32 -317.00 -43.72 -10.90 27.99 -
EY -25.78 -55.03 -13.66 -0.32 -2.29 -9.17 3.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.83 0.63 0.50 0.57 -49.00%

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