[NIKKO] QoQ Quarter Result on 31-Mar-2006 [#4]

Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 47.01%
YoY- -28.83%
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 17,817 53,011 25,134 9,227 41,243 72,286 22,475 -14.30%
PBT -9,016 -6,897 -9,873 -15,384 -17,008 4,059 -1,309 260.73%
Tax 0 0 0 6,372 0 0 0 -
NP -9,016 -6,897 -9,873 -9,012 -17,008 4,059 -1,309 260.73%
-
NP to SH -9,016 -6,897 -9,873 -9,012 -17,008 4,059 -1,309 260.73%
-
Tax Rate - - - - - 0.00% - -
Total Cost 26,833 59,908 35,007 18,239 58,251 68,227 23,784 8.34%
-
Net Worth 103,153 112,138 119,071 126,940 137,929 154,817 156,683 -24.26%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - 5,954 - -
Div Payout % - - - - - 146.70% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 103,153 112,138 119,071 126,940 137,929 154,817 156,683 -24.26%
NOSH 99,185 99,237 99,226 99,171 99,229 99,242 99,166 0.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -50.60% -13.01% -39.28% -97.67% -41.24% 5.62% -5.82% -
ROE -8.74% -6.15% -8.29% -7.10% -12.33% 2.62% -0.84% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 17.96 53.42 25.33 9.30 41.56 72.84 22.66 -14.31%
EPS -9.09 -6.95 -9.95 -9.08 -17.14 4.09 -1.32 260.68%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.04 1.13 1.20 1.28 1.39 1.56 1.58 -24.27%
Adjusted Per Share Value based on latest NOSH - 99,171
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 17.89 53.24 25.24 9.27 41.42 72.59 22.57 -14.31%
EPS -9.05 -6.93 -9.92 -9.05 -17.08 4.08 -1.31 261.45%
DPS 0.00 0.00 0.00 0.00 0.00 5.98 0.00 -
NAPS 1.0359 1.1262 1.1958 1.2748 1.3852 1.5548 1.5735 -24.26%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.50 0.50 0.67 0.80 0.81 1.01 1.01 -
P/RPS 2.78 0.94 2.65 8.60 1.95 1.39 4.46 -26.96%
P/EPS -5.50 -7.19 -6.73 -8.80 -4.73 24.69 -76.52 -82.62%
EY -18.18 -13.90 -14.85 -11.36 -21.16 4.05 -1.31 474.73%
DY 0.00 0.00 0.00 0.00 0.00 5.94 0.00 -
P/NAPS 0.48 0.44 0.56 0.63 0.58 0.65 0.64 -17.40%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 23/11/06 30/08/06 31/05/06 23/02/06 25/11/05 29/08/05 -
Price 0.50 0.61 0.60 0.76 0.83 0.90 1.14 -
P/RPS 2.78 1.14 2.37 8.17 2.00 1.24 5.03 -32.58%
P/EPS -5.50 -8.78 -6.03 -8.36 -4.84 22.00 -86.36 -83.97%
EY -18.18 -11.39 -16.58 -11.96 -20.65 4.54 -1.16 523.13%
DY 0.00 0.00 0.00 0.00 0.00 6.67 0.00 -
P/NAPS 0.48 0.54 0.50 0.59 0.60 0.58 0.72 -23.62%

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