[NIKKO] QoQ Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[NIKKO] NIKKO ELECTRONICS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NIKKO's Result
NIKKO's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 137,152 27,146 237,743 0 0 0 13,653 363.61%
PBT 24,999 6,360 2,080 0 0 0 -9,848 -
Tax -2,127 -593 947 0 0 0 0 -
NP 22,872 5,767 3,027 0 0 0 -9,848 -
-
NP to SH 22,872 5,767 3,027 0 0 0 -9,848 -
-
Tax Rate 8.51% 9.32% -45.53% - - - - -
Total Cost 114,280 21,379 234,716 0 0 0 23,501 186.20%
-
Net Worth 174,359 161,238 155,989 161,272 171,544 160,630 149,244 10.89%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 7,419 - - - - -
Div Payout % - - 245.10% - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 174,359 161,238 155,989 161,272 171,544 160,630 149,244 10.89%
NOSH 98,927 98,919 98,921 98,940 98,986 99,154 98,974 -0.03%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 16.68% 21.24% 1.27% 0.00% 0.00% 0.00% -72.13% -
ROE 13.12% 3.58% 1.94% 0.00% 0.00% 0.00% -6.60% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 138.64 27.44 240.33 0.00 0.00 0.00 13.79 363.86%
EPS 23.12 5.83 3.06 0.00 0.00 0.00 -9.95 -
DPS 0.00 0.00 7.50 0.00 0.00 0.00 0.00 -
NAPS 1.7625 1.63 1.5769 1.63 1.733 1.62 1.5079 10.92%
Adjusted Per Share Value based on latest NOSH - 98,886
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 137.74 27.26 238.75 0.00 0.00 0.00 13.71 363.64%
EPS 22.97 5.79 3.04 0.00 0.00 0.00 -9.89 -
DPS 0.00 0.00 7.45 0.00 0.00 0.00 0.00 -
NAPS 1.751 1.6192 1.5665 1.6196 1.7227 1.6131 1.4988 10.89%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.40 1.40 2.10 2.19 2.09 2.35 1.19 -
P/RPS 1.01 5.10 0.87 0.00 0.00 0.00 0.00 -
P/EPS 6.06 24.01 68.63 0.00 0.00 0.00 0.00 -
EY 16.51 4.16 1.46 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 3.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.86 1.33 1.34 1.21 1.45 1.19 -23.84%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 26/08/04 31/05/04 27/02/04 21/11/03 29/08/03 30/05/03 -
Price 1.44 1.54 1.50 2.17 1.89 2.23 1.43 -
P/RPS 1.04 5.61 0.62 0.00 0.00 0.00 0.00 -
P/EPS 6.23 26.42 49.02 0.00 0.00 0.00 0.00 -
EY 16.06 3.79 2.04 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.94 0.95 1.33 1.09 1.38 1.43 -30.90%

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