[NIKKO] YoY Annualized Quarter Result on 30-Jun-2007 [#1]

Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 41.03%
YoY- 41.43%
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 2,448 37,568 58,796 100,536 89,900 108,584 0 -
PBT -3,732 -222,896 -23,132 -39,492 -5,236 25,440 0 -
Tax 0 0 0 0 0 -2,372 0 -
NP -3,732 -222,896 -23,132 -39,492 -5,236 23,068 0 -
-
NP to SH -3,732 -222,896 -23,132 -39,492 -5,236 23,068 0 -
-
Tax Rate - - - - - 9.32% - -
Total Cost 6,180 260,464 81,928 140,028 95,136 85,516 0 -
-
Net Worth -30,769 -9,920 84,314 119,071 156,683 161,238 160,630 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth -30,769 -9,920 84,314 119,071 156,683 161,238 160,630 -
NOSH 99,255 99,205 99,193 99,226 99,166 98,919 99,154 0.01%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -152.45% -593.31% -39.34% -39.28% -5.82% 21.24% 0.00% -
ROE 0.00% 0.00% -27.44% -33.17% -3.34% 14.31% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 2.47 37.87 59.27 101.32 90.66 109.77 0.00 -
EPS -3.76 -224.68 -23.32 -39.80 -5.28 23.32 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.31 -0.10 0.85 1.20 1.58 1.63 1.62 -
Adjusted Per Share Value based on latest NOSH - 99,193
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 2.46 37.73 59.05 100.96 90.28 109.05 0.00 -
EPS -3.75 -223.84 -23.23 -39.66 -5.26 23.17 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.309 -0.0996 0.8467 1.1958 1.5735 1.6192 1.6131 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 05/03/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.01 0.10 0.58 0.67 1.01 1.40 2.35 -
P/RPS 0.41 0.26 0.98 0.66 1.11 1.28 0.00 -
P/EPS -0.27 -0.04 -2.49 -1.68 -19.13 6.00 0.00 -
EY -376.00 -2,246.80 -40.21 -59.40 -5.23 16.66 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.68 0.56 0.64 0.86 1.45 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 05/03/09 29/08/08 21/08/07 30/08/06 29/08/05 26/08/04 29/08/03 -
Price 0.01 0.03 0.42 0.60 1.14 1.54 2.23 -
P/RPS 0.41 0.08 0.71 0.59 1.26 1.40 0.00 -
P/EPS -0.27 -0.01 -1.80 -1.51 -21.59 6.60 0.00 -
EY -376.00 -7,489.33 -55.52 -66.33 -4.63 15.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.49 0.50 0.72 0.94 1.38 -

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