[NIKKO] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Announcement Date
08-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -8.52%
YoY- -638.54%
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 13,653 204,100 170,355 36,954 11,905 210,276 183,391 -82.33%
PBT -9,848 -935 8,493 -7,728 -7,121 4,046 14,725 -
Tax 0 1,480 -160 7,728 7,121 -435 -4,000 -
NP -9,848 545 8,333 0 0 3,611 10,725 -
-
NP to SH -9,848 545 8,333 -7,728 -7,121 3,611 10,725 -
-
Tax Rate - - 1.88% - - 10.75% 27.16% -
Total Cost 23,501 203,555 162,022 36,954 11,905 206,665 172,666 -73.57%
-
Net Worth 149,244 158,900 165,175 147,356 147,837 155,658 172,827 -9.32%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 5,921 - - - - - -
Div Payout % - 1,086.56% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 149,244 158,900 165,175 147,356 147,837 155,658 172,827 -9.32%
NOSH 98,974 98,695 98,966 98,950 99,040 98,931 99,030 -0.03%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -72.13% 0.27% 4.89% 0.00% 0.00% 1.72% 5.85% -
ROE -6.60% 0.34% 5.04% -5.24% -4.82% 2.32% 6.21% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 13.79 206.80 172.13 37.35 12.02 212.55 185.19 -82.32%
EPS -9.95 0.55 8.42 -7.81 -7.19 3.65 10.83 -
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5079 1.61 1.669 1.4892 1.4927 1.5734 1.7452 -9.29%
Adjusted Per Share Value based on latest NOSH - 99,508
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 13.71 204.97 171.08 37.11 11.96 211.17 184.17 -82.33%
EPS -9.89 0.55 8.37 -7.76 -7.15 3.63 10.77 -
DPS 0.00 5.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4988 1.5958 1.6588 1.4798 1.4847 1.5632 1.7356 -9.32%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 1.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 29/11/02 08/10/02 29/05/02 04/04/02 29/11/01 -
Price 1.43 1.23 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.59 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 222.74 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.45 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 4.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.76 0.00 0.00 0.00 0.00 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