[NIKKO] QoQ Quarter Result on 30-Jun-2003 [#1]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 207.15%
YoY- 1838.39%
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 16,972 50,722 121,451 34,945 13,653 34,118 133,401 -74.67%
PBT -7,001 -10,528 18,905 10,552 -9,848 -7,757 16,221 -
Tax 1,717 669 -1,435 0 0 105 -160 -
NP -5,284 -9,859 17,470 10,552 -9,848 -7,652 16,061 -
-
NP to SH -5,284 -9,859 17,470 10,552 -9,848 -7,652 16,061 -
-
Tax Rate - - 7.59% 0.00% - - 0.99% -
Total Cost 22,256 60,581 103,981 24,393 23,501 41,770 117,340 -66.95%
-
Net Worth 156,036 161,185 171,532 160,358 149,244 157,395 165,263 -3.75%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - 5,939 - -
Div Payout % - - - - - 0.00% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 156,036 161,185 171,532 160,358 149,244 157,395 165,263 -3.75%
NOSH 98,951 98,886 98,980 98,986 98,974 98,990 99,019 -0.04%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -31.13% -19.44% 14.38% 30.20% -72.13% -22.43% 12.04% -
ROE -3.39% -6.12% 10.18% 6.58% -6.60% -4.86% 9.72% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 17.15 51.29 122.70 35.30 13.79 34.47 134.72 -74.66%
EPS -5.34 -9.97 17.65 10.66 -9.95 -7.73 16.22 -
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.5769 1.63 1.733 1.62 1.5079 1.59 1.669 -3.71%
Adjusted Per Share Value based on latest NOSH - 98,986
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 17.04 50.94 121.97 35.09 13.71 34.26 133.97 -74.67%
EPS -5.31 -9.90 17.54 10.60 -9.89 -7.68 16.13 -
DPS 0.00 0.00 0.00 0.00 0.00 5.96 0.00 -
NAPS 1.567 1.6187 1.7226 1.6104 1.4988 1.5807 1.6597 -3.75%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 2.10 2.19 2.09 2.35 1.19 0.00 0.00 -
P/RPS 12.24 4.27 1.70 6.66 0.00 0.00 0.00 -
P/EPS -39.33 -21.97 11.84 22.05 0.00 0.00 0.00 -
EY -2.54 -4.55 8.44 4.54 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.34 1.21 1.45 1.19 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 21/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 1.50 2.17 1.89 2.23 1.43 1.23 0.00 -
P/RPS 8.75 4.23 1.54 6.32 0.00 3.57 0.00 -
P/EPS -28.09 -21.77 10.71 20.92 0.00 -15.91 0.00 -
EY -3.56 -4.59 9.34 4.78 0.00 -6.28 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 4.88 0.00 -
P/NAPS 0.95 1.33 1.09 1.38 1.43 0.77 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