[NIKKO] QoQ TTM Result on 31-Dec-2005 [#3]

Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -32.58%
YoY- -466.24%
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 128,615 147,890 145,231 153,611 189,352 227,072 231,743 -32.44%
PBT -49,162 -38,206 -29,642 -22,185 -17,938 -3,358 4,311 -
Tax 6,372 6,372 6,372 932 1,908 374 -219 -
NP -42,790 -31,834 -23,270 -21,253 -16,030 -2,984 4,092 -
-
NP to SH -42,790 -31,834 -23,270 -21,253 -16,030 -2,984 4,092 -
-
Tax Rate - - - - - - 5.08% -
Total Cost 171,405 179,724 168,501 174,864 205,382 230,056 227,651 -17.22%
-
Net Worth 112,138 119,071 126,940 137,929 154,817 156,683 154,345 -19.16%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 5,954 5,954 - - -
Div Payout % - - - 0.00% 0.00% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 112,138 119,071 126,940 137,929 154,817 156,683 154,345 -19.16%
NOSH 99,237 99,226 99,171 99,229 99,242 99,166 98,939 0.20%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -33.27% -21.53% -16.02% -13.84% -8.47% -1.31% 1.77% -
ROE -38.16% -26.74% -18.33% -15.41% -10.35% -1.90% 2.65% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 129.60 149.04 146.44 154.80 190.80 228.98 234.23 -32.57%
EPS -43.12 -32.08 -23.46 -21.42 -16.15 -3.01 4.14 -
DPS 0.00 0.00 0.00 6.00 6.00 0.00 0.00 -
NAPS 1.13 1.20 1.28 1.39 1.56 1.58 1.56 -19.32%
Adjusted Per Share Value based on latest NOSH - 99,229
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 129.16 148.52 145.85 154.26 190.16 228.04 232.73 -32.44%
EPS -42.97 -31.97 -23.37 -21.34 -16.10 -3.00 4.11 -
DPS 0.00 0.00 0.00 5.98 5.98 0.00 0.00 -
NAPS 1.1262 1.1958 1.2748 1.3852 1.5548 1.5735 1.55 -19.16%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.50 0.67 0.80 0.81 1.01 1.01 1.26 -
P/RPS 0.39 0.45 0.55 0.52 0.53 0.44 0.54 -19.48%
P/EPS -1.16 -2.09 -3.41 -3.78 -6.25 -33.57 30.47 -
EY -86.24 -47.88 -29.33 -26.44 -15.99 -2.98 3.28 -
DY 0.00 0.00 0.00 7.41 5.94 0.00 0.00 -
P/NAPS 0.44 0.56 0.63 0.58 0.65 0.64 0.81 -33.40%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 30/08/06 31/05/06 23/02/06 25/11/05 29/08/05 31/05/05 -
Price 0.61 0.60 0.76 0.83 0.90 1.14 0.96 -
P/RPS 0.47 0.40 0.52 0.54 0.47 0.50 0.41 9.52%
P/EPS -1.41 -1.87 -3.24 -3.88 -5.57 -37.89 23.21 -
EY -70.69 -53.47 -30.87 -25.80 -17.95 -2.64 4.31 -
DY 0.00 0.00 0.00 7.23 6.67 0.00 0.00 -
P/NAPS 0.54 0.50 0.59 0.60 0.58 0.72 0.62 -8.79%

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