[NIKKO] YoY Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[NIKKO] NIKKO ELECTRONICS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NIKKO's Result
NIKKO's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 95,962 136,004 214,136 0 170,355 183,391 174,079 -9.08%
PBT -25,786 -14,258 12,238 0 8,493 14,725 24,863 -
Tax 0 0 -1,151 0 -160 -4,000 -6,199 -
NP -25,786 -14,258 11,087 0 8,333 10,725 18,664 -
-
NP to SH -25,786 -14,258 11,087 0 8,333 10,725 18,664 -
-
Tax Rate - - 9.41% - 1.88% 27.16% 24.93% -
Total Cost 121,748 150,262 203,049 0 162,022 172,666 155,415 -3.82%
-
Net Worth 103,183 137,916 162,675 161,272 165,175 172,827 162,678 -7.02%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 5,953 7,417 - - - - -
Div Payout % - 0.00% 66.90% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 103,183 137,916 162,675 161,272 165,175 172,827 162,678 -7.02%
NOSH 99,215 99,220 98,902 98,940 98,966 99,030 99,013 0.03%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -26.87% -10.48% 5.18% 0.00% 4.89% 5.85% 10.72% -
ROE -24.99% -10.34% 6.82% 0.00% 5.04% 6.21% 11.47% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 96.72 137.07 216.51 0.00 172.13 185.19 175.81 -9.11%
EPS -25.99 -14.37 11.21 0.00 8.42 10.83 18.85 -
DPS 0.00 6.00 7.50 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.39 1.6448 1.63 1.669 1.7452 1.643 -7.05%
Adjusted Per Share Value based on latest NOSH - 98,886
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 96.37 136.58 215.05 0.00 171.08 184.17 174.82 -9.08%
EPS -25.90 -14.32 11.13 0.00 8.37 10.77 18.74 -
DPS 0.00 5.98 7.45 0.00 0.00 0.00 0.00 -
NAPS 1.0362 1.385 1.6337 1.6196 1.6588 1.7356 1.6337 -7.02%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 0.50 0.81 1.46 2.19 0.00 0.00 0.00 -
P/RPS 0.52 0.59 0.67 0.00 0.00 0.00 0.00 -
P/EPS -1.92 -5.64 13.02 0.00 0.00 0.00 0.00 -
EY -51.98 -17.74 7.68 0.00 0.00 0.00 0.00 -
DY 0.00 7.41 5.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.58 0.89 1.34 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/02/07 23/02/06 24/02/05 27/02/04 29/11/02 29/11/01 24/11/00 -
Price 0.50 0.83 1.43 2.17 0.00 0.00 0.00 -
P/RPS 0.52 0.61 0.66 0.00 0.00 0.00 0.00 -
P/EPS -1.92 -5.78 12.76 0.00 0.00 0.00 0.00 -
EY -51.98 -17.31 7.84 0.00 0.00 0.00 0.00 -
DY 0.00 7.23 5.24 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.60 0.87 1.33 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