[NIKKO] YoY Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[NIKKO] NIKKO ELECTRONICS BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 205.04%
YoY- -87.98%
Quarter Report
Latest QR
Upcoming QR
NIKKO's Result
NIKKO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
Revenue 21,256 106,120 156,290 189,522 274,304 0 73,908 -18.05%
PBT -144,648 -23,006 -33,540 5,500 49,998 0 -15,456 42.95%
Tax 0 0 0 0 -4,254 0 15,456 -
NP -144,648 -23,006 -33,540 5,500 45,744 0 0 -
-
NP to SH -144,648 -23,006 -33,540 5,500 45,744 0 -15,456 42.95%
-
Tax Rate - - - 0.00% 8.51% - - -
Total Cost 165,904 129,126 189,830 184,022 228,560 0 73,908 13.79%
-
Net Worth -116,721 84,289 112,064 154,873 174,359 171,544 147,356 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
Div - - - 11,913 - - - -
Div Payout % - - - 216.61% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
Net Worth -116,721 84,289 112,064 154,873 174,359 171,544 147,356 -
NOSH 432,301 99,163 99,172 99,277 98,927 98,986 98,950 26.57%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
NP Margin -680.50% -21.68% -21.46% 2.90% 16.68% 0.00% 0.00% -
ROE 0.00% -27.29% -29.93% 3.55% 26.24% 0.00% -10.49% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
RPS 4.92 107.01 157.59 190.90 277.28 0.00 74.69 -35.25%
EPS -33.46 -23.20 -33.82 5.54 46.24 0.00 -15.62 12.94%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS -0.27 0.85 1.13 1.56 1.7625 1.733 1.4892 -
Adjusted Per Share Value based on latest NOSH - 99,242
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
RPS 21.35 106.57 156.96 190.33 275.47 0.00 74.22 -18.05%
EPS -145.26 -23.10 -33.68 5.52 45.94 0.00 -15.52 42.95%
DPS 0.00 0.00 0.00 11.96 0.00 0.00 0.00 -
NAPS -1.1722 0.8465 1.1254 1.5553 1.751 1.7227 1.4798 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 0.02 0.40 0.50 1.01 1.40 2.09 0.00 -
P/RPS 0.41 0.37 0.32 0.53 0.50 0.00 0.00 -
P/EPS -0.06 -1.72 -1.48 18.23 3.03 0.00 0.00 -
EY -1,673.00 -58.00 -67.64 5.49 33.03 0.00 0.00 -
DY 0.00 0.00 0.00 11.88 0.00 0.00 0.00 -
P/NAPS 0.00 0.47 0.44 0.65 0.79 1.21 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
Date 28/11/08 21/11/07 23/11/06 25/11/05 30/11/04 21/11/03 08/10/02 -
Price 0.02 0.35 0.61 0.90 1.44 1.89 0.00 -
P/RPS 0.41 0.33 0.39 0.47 0.52 0.00 0.00 -
P/EPS -0.06 -1.51 -1.80 16.25 3.11 0.00 0.00 -
EY -1,673.00 -66.29 -55.44 6.16 32.11 0.00 0.00 -
DY 0.00 0.00 0.00 13.33 0.00 0.00 0.00 -
P/NAPS 0.00 0.41 0.54 0.58 0.82 1.09 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