[NIKKO] QoQ TTM Result on 30-Sep-2001 [#3]

Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -23.99%
YoY- -13.93%
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 194,776 206,708 210,276 235,589 225,356 223,938 226,277 -9.53%
PBT -5,637 -881 4,046 16,247 22,617 23,100 26,385 -
Tax 85 -432 1,762 2,015 714 113 -2,381 -
NP -5,552 -1,313 5,808 18,262 23,331 23,213 24,004 -
-
NP to SH -5,552 -1,313 3,611 16,065 21,134 21,016 24,004 -
-
Tax Rate - - -43.55% -12.40% -3.16% -0.49% 9.02% -
Total Cost 200,328 208,021 204,468 217,327 202,025 200,725 202,273 -0.64%
-
Net Worth 148,187 147,837 155,676 172,845 163,420 159,787 161,900 -5.74%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 5,936 5,936 5,936 - - - - -
Div Payout % 0.00% 0.00% 164.40% - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 148,187 147,837 155,676 172,845 163,420 159,787 161,900 -5.74%
NOSH 99,508 99,040 98,942 99,040 98,964 98,963 98,913 0.40%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin -2.85% -0.64% 2.76% 7.75% 10.35% 10.37% 10.61% -
ROE -3.75% -0.89% 2.32% 9.29% 12.93% 13.15% 14.83% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 195.74 208.71 212.52 237.87 227.71 226.28 228.76 -9.89%
EPS -5.58 -1.33 3.65 16.22 21.36 21.24 24.27 -
DPS 6.00 6.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.4892 1.4927 1.5734 1.7452 1.6513 1.6146 1.6368 -6.12%
Adjusted Per Share Value based on latest NOSH - 99,040
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 195.60 207.59 211.17 236.59 226.31 224.89 227.24 -9.53%
EPS -5.58 -1.32 3.63 16.13 21.22 21.11 24.11 -
DPS 5.96 5.96 5.96 0.00 0.00 0.00 0.00 -
NAPS 1.4882 1.4847 1.5634 1.7358 1.6412 1.6047 1.6259 -5.74%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 08/10/02 29/05/02 04/04/02 29/11/01 30/08/01 31/05/01 27/03/01 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 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