[NIKKO] YoY Cumulative Quarter Result on 30-Sep-2007 [#2]

Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -98.91%
YoY- 31.41%
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 792 10,628 53,060 78,145 94,761 137,152 0 -
PBT -9,450 -72,324 -11,503 -16,770 2,750 24,999 0 -
Tax 0 0 0 0 0 -2,127 0 -
NP -9,450 -72,324 -11,503 -16,770 2,750 22,872 0 -
-
NP to SH -9,450 -72,324 -11,503 -16,770 2,750 22,872 0 -
-
Tax Rate - - - - 0.00% 8.51% - -
Total Cost 10,242 82,952 64,563 94,915 92,011 114,280 0 -
-
Net Worth -38,672 -116,721 84,289 112,064 154,873 174,359 171,544 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - 5,956 - - -
Div Payout % - - - - 216.61% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth -38,672 -116,721 84,289 112,064 154,873 174,359 171,544 -
NOSH 99,160 432,301 99,163 99,172 99,277 98,927 98,986 0.02%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -1,193.18% -680.50% -21.68% -21.46% 2.90% 16.68% 0.00% -
ROE 0.00% 0.00% -13.65% -14.96% 1.78% 13.12% 0.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 0.80 2.46 53.51 78.80 95.45 138.64 0.00 -
EPS -9.53 -16.73 -11.60 -16.91 2.77 23.12 0.00 -
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS -0.39 -0.27 0.85 1.13 1.56 1.7625 1.733 -
Adjusted Per Share Value based on latest NOSH - 99,133
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 0.80 10.67 53.29 78.48 95.16 137.74 0.00 -
EPS -9.49 -72.63 -11.55 -16.84 2.76 22.97 0.00 -
DPS 0.00 0.00 0.00 0.00 5.98 0.00 0.00 -
NAPS -0.3884 -1.1722 0.8465 1.1254 1.5553 1.751 1.7227 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 05/03/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.01 0.02 0.40 0.50 1.01 1.40 2.09 -
P/RPS 1.25 0.81 0.75 0.63 1.06 1.01 0.00 -
P/EPS -0.10 -0.12 -3.45 -2.96 36.46 6.06 0.00 -
EY -953.00 -836.50 -29.00 -33.82 2.74 16.51 0.00 -
DY 0.00 0.00 0.00 0.00 5.94 0.00 0.00 -
P/NAPS 0.00 0.00 0.47 0.44 0.65 0.79 1.21 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 20/11/09 28/11/08 21/11/07 23/11/06 25/11/05 30/11/04 21/11/03 -
Price 0.01 0.02 0.35 0.61 0.90 1.44 1.89 -
P/RPS 1.25 0.81 0.65 0.77 0.94 1.04 0.00 -
P/EPS -0.10 -0.12 -3.02 -3.61 32.49 6.23 0.00 -
EY -953.00 -836.50 -33.14 -27.72 3.08 16.06 0.00 -
DY 0.00 0.00 0.00 0.00 6.67 0.00 0.00 -
P/NAPS 0.00 0.00 0.41 0.54 0.58 0.82 1.09 -

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