[NIKKO] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 32.51%
YoY- -210.75%
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,584 2,448 12,175 15,817 21,256 37,568 76,453 -92.43%
PBT -18,900 -3,732 -75,147 -97,616 -144,648 -222,896 -37,488 -36.62%
Tax 0 0 0 0 0 0 0 -
NP -18,900 -3,732 -75,147 -97,616 -144,648 -222,896 -37,488 -36.62%
-
NP to SH -18,900 -3,732 -75,147 -97,616 -144,648 -222,896 -37,488 -36.62%
-
Tax Rate - - - - - - - -
Total Cost 20,484 6,180 87,322 113,433 165,904 260,464 113,941 -68.11%
-
Net Worth -38,672 -30,769 -29,761 -27,776 -116,721 -9,920 52,576 -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth -38,672 -30,769 -29,761 -27,776 -116,721 -9,920 52,576 -
NOSH 99,160 99,255 99,206 99,203 432,301 99,205 99,200 -0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -1,193.18% -152.45% -617.22% -617.15% -680.50% -593.31% -49.03% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -71.30% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1.60 2.47 12.27 15.94 4.92 37.87 77.07 -92.42%
EPS -19.06 -3.76 -75.75 -98.40 -33.46 -224.68 -37.79 -36.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.39 -0.31 -0.30 -0.28 -0.27 -0.10 0.53 -
Adjusted Per Share Value based on latest NOSH - 98,666
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1.59 2.46 12.23 15.88 21.35 37.73 76.78 -92.44%
EPS -18.98 -3.75 -75.47 -98.03 -145.26 -223.84 -37.65 -36.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3884 -0.309 -0.2989 -0.279 -1.1722 -0.0996 0.528 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/03/09 05/03/09 05/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.01 0.01 0.01 0.02 0.02 0.10 0.19 -
P/RPS 0.63 0.41 0.08 0.13 0.41 0.26 0.25 85.07%
P/EPS -0.05 -0.27 -0.01 -0.02 -0.06 -0.04 -0.50 -78.42%
EY -1,906.00 -376.00 -7,574.82 -4,920.00 -1,673.00 -2,246.80 -198.89 350.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.36 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 05/03/09 05/03/09 26/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.01 0.01 0.01 0.03 0.02 0.03 0.13 -
P/RPS 0.63 0.41 0.08 0.19 0.41 0.08 0.17 139.28%
P/EPS -0.05 -0.27 -0.01 -0.03 -0.06 -0.01 -0.34 -72.10%
EY -1,906.00 -376.00 -7,574.82 -3,280.00 -1,673.00 -7,489.33 -290.69 249.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -

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