[NIKKO] YoY Annualized Quarter 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- 398.26%
YoY- -42.54%
View:
Show?
Annualized Quarter Result
31/12/04 31/12/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 285,514 0 227,140 244,521 232,105 0 -100.00%
PBT 16,317 0 11,324 19,633 33,150 0 -100.00%
Tax -1,534 0 -213 -5,333 -8,265 0 -100.00%
NP 14,782 0 11,110 14,300 24,885 0 -100.00%
-
NP to SH 14,782 0 11,110 14,300 24,885 0 -100.00%
-
Tax Rate 9.40% - 1.88% 27.16% 24.93% - -
Total Cost 270,732 0 216,029 230,221 207,220 0 -100.00%
-
Net Worth 162,675 161,272 165,175 172,827 162,678 0 -100.00%
Dividend
31/12/04 31/12/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 9,890 - - - - - -100.00%
Div Payout % 66.90% - - - - - -
Equity
31/12/04 31/12/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 162,675 161,272 165,175 172,827 162,678 0 -100.00%
NOSH 98,902 98,940 98,966 99,030 99,013 49,994 -0.71%
Ratio Analysis
31/12/04 31/12/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 5.18% 0.00% 4.89% 5.85% 10.72% 0.00% -
ROE 9.09% 0.00% 6.73% 8.27% 15.30% 0.00% -
Per Share
31/12/04 31/12/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 288.68 0.00 229.51 246.92 234.42 0.00 -100.00%
EPS 14.95 0.00 11.23 14.44 25.13 0.00 -100.00%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.6448 1.63 1.669 1.7452 1.643 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 99,040
31/12/04 31/12/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 286.73 0.00 228.11 245.56 233.09 0.00 -100.00%
EPS 14.85 0.00 11.16 14.36 24.99 0.00 -100.00%
DPS 9.93 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.6337 1.6196 1.6588 1.7356 1.6337 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 31/12/04 31/12/03 - - - - -
Price 1.46 2.19 0.00 0.00 0.00 0.00 -
P/RPS 0.51 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 9.77 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 10.24 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 6.85 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.89 1.34 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 24/02/05 27/02/04 29/11/02 29/11/01 24/11/00 - -
Price 1.43 2.17 0.00 0.00 0.00 0.00 -
P/RPS 0.50 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 9.57 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 10.45 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 6.99 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.87 1.33 0.00 0.00 0.00 0.00 -100.00%

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