[NIKKO] YoY Quarter Result on 30-Jun-2004 [#1]

Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 209.14%
YoY- -45.35%
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 CAGR
Revenue 14,699 25,134 22,475 27,146 34,945 11,905 15,473 -0.81%
PBT -5,783 -9,873 -1,309 6,360 10,552 -7,121 -2,194 16.76%
Tax 0 0 0 -593 0 7,121 2,194 -
NP -5,783 -9,873 -1,309 5,767 10,552 0 0 -
-
NP to SH -5,783 -9,873 -1,309 5,767 10,552 -7,121 -2,197 16.74%
-
Tax Rate - - - 9.32% 0.00% - - -
Total Cost 20,482 35,007 23,784 21,379 24,393 11,905 15,473 4.58%
-
Net Worth 84,314 119,071 156,683 161,238 160,358 147,837 159,787 -9.71%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 CAGR
Net Worth 84,314 119,071 156,683 161,238 160,358 147,837 159,787 -9.71%
NOSH 99,193 99,226 99,166 98,919 98,986 99,040 98,963 0.03%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 CAGR
NP Margin -39.34% -39.28% -5.82% 21.24% 30.20% 0.00% 0.00% -
ROE -6.86% -8.29% -0.84% 3.58% 6.58% -4.82% -1.37% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 CAGR
RPS 14.82 25.33 22.66 27.44 35.30 12.02 15.63 -0.84%
EPS -5.83 -9.95 -1.32 5.83 10.66 -7.19 -2.22 16.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 1.20 1.58 1.63 1.62 1.4927 1.6146 -9.75%
Adjusted Per Share Value based on latest NOSH - 98,919
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 CAGR
RPS 14.76 25.24 22.57 27.26 35.09 11.96 15.54 -0.82%
EPS -5.81 -9.92 -1.31 5.79 10.60 -7.15 -2.21 16.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8467 1.1958 1.5735 1.6192 1.6104 1.4847 1.6047 -9.72%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 0.58 0.67 1.01 1.40 2.35 0.00 0.00 -
P/RPS 3.91 2.65 4.46 5.10 6.66 0.00 0.00 -
P/EPS -9.95 -6.73 -76.52 24.01 22.05 0.00 0.00 -
EY -10.05 -14.85 -1.31 4.16 4.54 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.56 0.64 0.86 1.45 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 CAGR
Date 21/08/07 30/08/06 29/08/05 26/08/04 29/08/03 29/05/02 31/05/01 -
Price 0.42 0.60 1.14 1.54 2.23 0.00 0.00 -
P/RPS 2.83 2.37 5.03 5.61 6.32 0.00 0.00 -
P/EPS -7.20 -6.03 -86.36 26.42 20.92 0.00 0.00 -
EY -13.88 -16.58 -1.16 3.79 4.78 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.72 0.94 1.38 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