[NIKKO] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[NIKKO] NIKKO ELECTRONICS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NIKKO's Result
NIKKO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 156,290 189,522 274,304 0 73,908 104,908 106,750 6.28%
PBT -33,540 5,500 49,998 0 -15,456 3,910 11,446 -
Tax 0 0 -4,254 0 15,456 -1,040 -2,836 -
NP -33,540 5,500 45,744 0 0 2,870 8,610 -
-
NP to SH -33,540 5,500 45,744 0 -15,456 2,870 8,610 -
-
Tax Rate - 0.00% 8.51% - - 26.60% 24.78% -
Total Cost 189,830 184,022 228,560 0 73,908 102,038 98,140 11.12%
-
Net Worth 112,064 154,873 174,359 171,544 147,356 163,421 148,240 -4.37%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 11,913 - - - - - -
Div Payout % - 216.61% - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 112,064 154,873 174,359 171,544 147,356 163,421 148,240 -4.37%
NOSH 99,172 99,277 98,927 98,986 98,950 98,965 98,965 0.03%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -21.46% 2.90% 16.68% 0.00% 0.00% 2.74% 8.07% -
ROE -29.93% 3.55% 26.24% 0.00% -10.49% 1.76% 5.81% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 157.59 190.90 277.28 0.00 74.69 106.00 107.87 6.24%
EPS -33.82 5.54 46.24 0.00 -15.62 2.90 8.70 -
DPS 0.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.56 1.7625 1.733 1.4892 1.6513 1.4979 -4.40%
Adjusted Per Share Value based on latest NOSH - 98,980
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 156.96 190.33 275.47 0.00 74.22 105.35 107.20 6.28%
EPS -33.68 5.52 45.94 0.00 -15.52 2.88 8.65 -
DPS 0.00 11.96 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1254 1.5553 1.751 1.7227 1.4798 1.6412 1.4887 -4.37%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 0.50 1.01 1.40 2.09 0.00 0.00 0.00 -
P/RPS 0.32 0.53 0.50 0.00 0.00 0.00 0.00 -
P/EPS -1.48 18.23 3.03 0.00 0.00 0.00 0.00 -
EY -67.64 5.49 33.03 0.00 0.00 0.00 0.00 -
DY 0.00 11.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.65 0.79 1.21 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/11/06 25/11/05 30/11/04 21/11/03 08/10/02 30/08/01 28/08/00 -
Price 0.61 0.90 1.44 1.89 0.00 0.00 0.00 -
P/RPS 0.39 0.47 0.52 0.00 0.00 0.00 0.00 -
P/EPS -1.80 16.25 3.11 0.00 0.00 0.00 0.00 -
EY -55.44 6.16 32.11 0.00 0.00 0.00 0.00 -
DY 0.00 13.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.58 0.82 1.09 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