[NIKKO] QoQ Cumulative Quarter Result on 30-Jun-2008 [#1]

Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -48.64%
YoY- -863.58%
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 12,175 11,863 10,628 9,392 76,453 67,892 53,060 -62.48%
PBT -75,147 -73,212 -72,324 -55,724 -37,488 -23,560 -11,503 249.06%
Tax 0 0 0 0 0 0 0 -
NP -75,147 -73,212 -72,324 -55,724 -37,488 -23,560 -11,503 249.06%
-
NP to SH -75,147 -73,212 -72,324 -55,724 -37,488 -23,560 -11,503 249.06%
-
Tax Rate - - - - - - - -
Total Cost 87,322 85,075 82,952 65,116 113,941 91,452 64,563 22.27%
-
Net Worth -29,761 -27,776 -116,721 -9,920 52,576 66,464 84,289 -
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth -29,761 -27,776 -116,721 -9,920 52,576 66,464 84,289 -
NOSH 99,206 99,203 432,301 99,205 99,200 99,200 99,163 0.02%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -617.22% -617.15% -680.50% -593.31% -49.03% -34.70% -21.68% -
ROE 0.00% 0.00% 0.00% 0.00% -71.30% -35.45% -13.65% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 12.27 11.96 2.46 9.47 77.07 68.44 53.51 -62.50%
EPS -75.75 -73.80 -16.73 -56.17 -37.79 -23.75 -11.60 248.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.30 -0.28 -0.27 -0.10 0.53 0.67 0.85 -
Adjusted Per Share Value based on latest NOSH - 99,205
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 12.23 11.91 10.67 9.43 76.78 68.18 53.29 -62.48%
EPS -75.47 -73.52 -72.63 -55.96 -37.65 -23.66 -11.55 249.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2989 -0.279 -1.1722 -0.0996 0.528 0.6675 0.8465 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 05/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.01 0.02 0.02 0.10 0.19 0.32 0.40 -
P/RPS 0.08 0.17 0.81 1.06 0.25 0.47 0.75 -77.47%
P/EPS -0.01 -0.03 -0.12 -0.18 -0.50 -1.35 -3.45 -97.95%
EY -7,574.82 -3,690.00 -836.50 -561.70 -198.89 -74.22 -29.00 3972.35%
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 0.36 0.48 0.47 -
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 05/03/09 26/02/09 28/11/08 29/08/08 30/05/08 26/02/08 21/11/07 -
Price 0.01 0.03 0.02 0.03 0.13 0.22 0.35 -
P/RPS 0.08 0.25 0.81 0.32 0.17 0.32 0.65 -75.22%
P/EPS -0.01 -0.04 -0.12 -0.05 -0.34 -0.93 -3.02 -97.77%
EY -7,574.82 -2,460.00 -836.50 -1,872.33 -290.69 -107.95 -33.14 3626.01%
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 0.25 0.33 0.41 -

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