[NIKKO] YoY Annualized Quarter Result on 31-Mar-2002 [#1]

Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -888.81%
YoY- -224.12%
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 89,900 108,584 0 47,620 61,892 71,248 0 -100.00%
PBT -5,236 25,440 0 -28,484 -8,776 4,364 0 -100.00%
Tax 0 -2,372 0 28,484 8,776 -1,200 0 -
NP -5,236 23,068 0 0 0 3,164 0 -100.00%
-
NP to SH -5,236 23,068 0 -28,484 -8,788 3,164 0 -100.00%
-
Tax Rate - 9.32% - - - 27.50% - -
Total Cost 95,136 85,516 0 47,620 61,892 68,084 0 -100.00%
-
Net Worth 156,683 161,238 160,630 147,837 159,787 144,594 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 156,683 161,238 160,630 147,837 159,787 144,594 0 -100.00%
NOSH 99,166 98,919 99,154 99,040 98,963 98,874 49,994 -0.72%
Ratio Analysis
30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin -5.82% 21.24% 0.00% 0.00% 0.00% 4.44% 0.00% -
ROE -3.34% 14.31% 0.00% -19.27% -5.50% 2.19% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 90.66 109.77 0.00 48.08 62.54 72.06 0.00 -100.00%
EPS -5.28 23.32 0.00 -28.76 -8.88 3.20 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.63 1.62 1.4927 1.6146 1.4624 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 99,040
30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 90.28 109.05 0.00 47.82 62.16 71.55 0.00 -100.00%
EPS -5.26 23.17 0.00 -28.61 -8.83 3.18 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5735 1.6192 1.6131 1.4847 1.6047 1.4521 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 30/06/05 30/06/04 30/06/03 - - - - -
Price 1.01 1.40 2.35 0.00 0.00 0.00 0.00 -
P/RPS 1.11 1.28 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS -19.13 6.00 0.00 0.00 0.00 0.00 0.00 -100.00%
EY -5.23 16.66 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.86 1.45 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 29/08/05 26/08/04 29/08/03 29/05/02 31/05/01 31/05/00 - -
Price 1.14 1.54 2.23 0.00 0.00 0.00 0.00 -
P/RPS 1.26 1.40 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS -21.59 6.60 0.00 0.00 0.00 0.00 0.00 -100.00%
EY -4.63 15.14 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.94 1.38 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