[NIKKO] YoY Cumulative Quarter Result on 31-Dec-2007 [#3]

Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -104.82%
YoY- 8.63%
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 792 11,863 67,892 95,962 136,004 214,136 0 -
PBT -10,935 -73,212 -23,560 -25,786 -14,258 12,238 0 -
Tax 0 0 0 0 0 -1,151 0 -
NP -10,935 -73,212 -23,560 -25,786 -14,258 11,087 0 -
-
NP to SH -10,935 -73,212 -23,560 -25,786 -14,258 11,087 0 -
-
Tax Rate - - - - - 9.41% - -
Total Cost 11,727 85,075 91,452 121,748 150,262 203,049 0 -
-
Net Worth -40,683 -27,776 66,464 103,183 137,916 162,675 161,272 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - 5,953 7,417 - -
Div Payout % - - - - 0.00% 66.90% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth -40,683 -27,776 66,464 103,183 137,916 162,675 161,272 -
NOSH 99,228 99,203 99,200 99,215 99,220 98,902 98,940 0.04%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -1,380.68% -617.15% -34.70% -26.87% -10.48% 5.18% 0.00% -
ROE 0.00% 0.00% -35.45% -24.99% -10.34% 6.82% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 0.80 11.96 68.44 96.72 137.07 216.51 0.00 -
EPS -11.02 -73.80 -23.75 -25.99 -14.37 11.21 0.00 -
DPS 0.00 0.00 0.00 0.00 6.00 7.50 0.00 -
NAPS -0.41 -0.28 0.67 1.04 1.39 1.6448 1.63 -
Adjusted Per Share Value based on latest NOSH - 99,234
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 0.80 11.91 68.18 96.37 136.58 215.05 0.00 -
EPS -10.98 -73.52 -23.66 -25.90 -14.32 11.13 0.00 -
DPS 0.00 0.00 0.00 0.00 5.98 7.45 0.00 -
NAPS -0.4086 -0.279 0.6675 1.0362 1.385 1.6337 1.6196 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 20/11/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.01 0.02 0.32 0.50 0.81 1.46 2.19 -
P/RPS 1.25 0.17 0.47 0.52 0.59 0.67 0.00 -
P/EPS -0.09 -0.03 -1.35 -1.92 -5.64 13.02 0.00 -
EY -1,102.00 -3,690.00 -74.22 -51.98 -17.74 7.68 0.00 -
DY 0.00 0.00 0.00 0.00 7.41 5.14 0.00 -
P/NAPS 0.00 0.00 0.48 0.48 0.58 0.89 1.34 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 10/02/10 26/02/09 26/02/08 28/02/07 23/02/06 24/02/05 27/02/04 -
Price 0.01 0.03 0.22 0.50 0.83 1.43 2.17 -
P/RPS 1.25 0.25 0.32 0.52 0.61 0.66 0.00 -
P/EPS -0.09 -0.04 -0.93 -1.92 -5.78 12.76 0.00 -
EY -1,102.00 -2,460.00 -107.95 -51.98 -17.31 7.84 0.00 -
DY 0.00 0.00 0.00 0.00 7.23 5.24 0.00 -
P/NAPS 0.00 0.00 0.33 0.48 0.60 0.87 1.33 -

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