[NIKKO] QoQ Quarter Result on 30-Sep-2003 [#2]

Stock
[NIKKO] NIKKO ELECTRONICS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 65.56%
YoY- 8.77%
Quarter Report
Latest QR
Upcoming QR
NIKKO's Result
NIKKO's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 27,146 16,972 50,722 121,451 34,945 13,653 34,118 -14.14%
PBT 6,360 -7,001 -10,528 18,905 10,552 -9,848 -7,757 -
Tax -593 1,717 669 -1,435 0 0 105 -
NP 5,767 -5,284 -9,859 17,470 10,552 -9,848 -7,652 -
-
NP to SH 5,767 -5,284 -9,859 17,470 10,552 -9,848 -7,652 -
-
Tax Rate 9.32% - - 7.59% 0.00% - - -
Total Cost 21,379 22,256 60,581 103,981 24,393 23,501 41,770 -36.04%
-
Net Worth 161,238 156,036 161,185 171,532 160,358 149,244 157,395 1.62%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - 5,939 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 161,238 156,036 161,185 171,532 160,358 149,244 157,395 1.62%
NOSH 98,919 98,951 98,886 98,980 98,986 98,974 98,990 -0.04%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 21.24% -31.13% -19.44% 14.38% 30.20% -72.13% -22.43% -
ROE 3.58% -3.39% -6.12% 10.18% 6.58% -6.60% -4.86% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 27.44 17.15 51.29 122.70 35.30 13.79 34.47 -14.11%
EPS 5.83 -5.34 -9.97 17.65 10.66 -9.95 -7.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 1.63 1.5769 1.63 1.733 1.62 1.5079 1.59 1.67%
Adjusted Per Share Value based on latest NOSH - 98,980
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 27.26 17.04 50.94 121.97 35.09 13.71 34.26 -14.14%
EPS 5.79 -5.31 -9.90 17.54 10.60 -9.89 -7.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.96 -
NAPS 1.6192 1.567 1.6187 1.7226 1.6104 1.4988 1.5807 1.61%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 1.40 2.10 2.19 2.09 2.35 1.19 0.00 -
P/RPS 5.10 12.24 4.27 1.70 6.66 0.00 0.00 -
P/EPS 24.01 -39.33 -21.97 11.84 22.05 0.00 0.00 -
EY 4.16 -2.54 -4.55 8.44 4.54 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.33 1.34 1.21 1.45 1.19 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 31/05/04 27/02/04 21/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.54 1.50 2.17 1.89 2.23 1.43 1.23 -
P/RPS 5.61 8.75 4.23 1.54 6.32 0.00 3.57 35.20%
P/EPS 26.42 -28.09 -21.77 10.71 20.92 0.00 -15.91 -
EY 3.79 -3.56 -4.59 9.34 4.78 0.00 -6.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.88 -
P/NAPS 0.94 0.95 1.33 1.09 1.38 1.43 0.77 14.23%

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