[NIKKO] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 85.26%
YoY- 41.43%
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 76,453 67,892 53,060 14,699 103,547 95,962 78,145 -1.44%
PBT -37,488 -23,560 -11,503 -5,783 -39,226 -25,786 -16,770 70.88%
Tax 0 0 0 0 0 0 0 -
NP -37,488 -23,560 -11,503 -5,783 -39,226 -25,786 -16,770 70.88%
-
NP to SH -37,488 -23,560 -11,503 -5,783 -39,226 -25,786 -16,770 70.88%
-
Tax Rate - - - - - - - -
Total Cost 113,941 91,452 64,563 20,482 142,773 121,748 94,915 12.94%
-
Net Worth 52,576 66,464 84,289 84,314 90,271 103,183 112,064 -39.59%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 52,576 66,464 84,289 84,314 90,271 103,183 112,064 -39.59%
NOSH 99,200 99,200 99,163 99,193 99,199 99,215 99,172 0.01%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -49.03% -34.70% -21.68% -39.34% -37.88% -26.87% -21.46% -
ROE -71.30% -35.45% -13.65% -6.86% -43.45% -24.99% -14.96% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 77.07 68.44 53.51 14.82 104.38 96.72 78.80 -1.46%
EPS -37.79 -23.75 -11.60 -5.83 -39.54 -25.99 -16.91 70.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.67 0.85 0.85 0.91 1.04 1.13 -39.60%
Adjusted Per Share Value based on latest NOSH - 99,193
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 76.78 68.18 53.29 14.76 103.99 96.37 78.48 -1.44%
EPS -37.65 -23.66 -11.55 -5.81 -39.39 -25.90 -16.84 70.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.528 0.6675 0.8465 0.8467 0.9066 1.0362 1.1254 -39.59%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.19 0.32 0.40 0.58 0.50 0.50 0.50 -
P/RPS 0.25 0.47 0.75 3.91 0.48 0.52 0.63 -45.96%
P/EPS -0.50 -1.35 -3.45 -9.95 -1.26 -1.92 -2.96 -69.40%
EY -198.89 -74.22 -29.00 -10.05 -79.09 -51.98 -33.82 225.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.48 0.47 0.68 0.55 0.48 0.44 -12.51%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 26/02/08 21/11/07 21/08/07 30/05/07 28/02/07 23/11/06 -
Price 0.13 0.22 0.35 0.42 0.56 0.50 0.61 -
P/RPS 0.17 0.32 0.65 2.83 0.54 0.52 0.77 -63.43%
P/EPS -0.34 -0.93 -3.02 -7.20 -1.42 -1.92 -3.61 -79.26%
EY -290.69 -107.95 -33.14 -13.88 -70.61 -51.98 -27.72 378.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.33 0.41 0.49 0.62 0.48 0.54 -40.12%

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