[NIKKO] QoQ Quarter Result on 30-Sep-2006 [#2]

Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 30.14%
YoY- -269.92%
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 14,699 7,585 17,817 53,011 25,134 9,227 41,243 -49.82%
PBT -5,783 -13,440 -9,016 -6,897 -9,873 -15,384 -17,008 -51.38%
Tax 0 0 0 0 0 6,372 0 -
NP -5,783 -13,440 -9,016 -6,897 -9,873 -9,012 -17,008 -51.38%
-
NP to SH -5,783 -13,440 -9,016 -6,897 -9,873 -9,012 -17,008 -51.38%
-
Tax Rate - - - - - - - -
Total Cost 20,482 21,025 26,833 59,908 35,007 18,239 58,251 -50.27%
-
Net Worth 84,314 90,243 103,153 112,138 119,071 126,940 137,929 -28.03%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 84,314 90,243 103,153 112,138 119,071 126,940 137,929 -28.03%
NOSH 99,193 99,168 99,185 99,237 99,226 99,171 99,229 -0.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -39.34% -177.19% -50.60% -13.01% -39.28% -97.67% -41.24% -
ROE -6.86% -14.89% -8.74% -6.15% -8.29% -7.10% -12.33% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 14.82 7.65 17.96 53.42 25.33 9.30 41.56 -49.80%
EPS -5.83 -13.55 -9.09 -6.95 -9.95 -9.08 -17.14 -51.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.91 1.04 1.13 1.20 1.28 1.39 -28.02%
Adjusted Per Share Value based on latest NOSH - 99,237
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 14.76 7.62 17.89 53.24 25.24 9.27 41.42 -49.83%
EPS -5.81 -13.50 -9.05 -6.93 -9.92 -9.05 -17.08 -51.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8467 0.9063 1.0359 1.1262 1.1958 1.2748 1.3852 -28.04%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.58 0.50 0.50 0.50 0.67 0.80 0.81 -
P/RPS 3.91 6.54 2.78 0.94 2.65 8.60 1.95 59.21%
P/EPS -9.95 -3.69 -5.50 -7.19 -6.73 -8.80 -4.73 64.39%
EY -10.05 -27.11 -18.18 -13.90 -14.85 -11.36 -21.16 -39.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.55 0.48 0.44 0.56 0.63 0.58 11.21%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 30/05/07 28/02/07 23/11/06 30/08/06 31/05/06 23/02/06 -
Price 0.42 0.56 0.50 0.61 0.60 0.76 0.83 -
P/RPS 2.83 7.32 2.78 1.14 2.37 8.17 2.00 26.11%
P/EPS -7.20 -4.13 -5.50 -8.78 -6.03 -8.36 -4.84 30.40%
EY -13.88 -24.20 -18.18 -11.39 -16.58 -11.96 -20.65 -23.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.62 0.48 0.54 0.50 0.59 0.60 -12.66%

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