[NIKKO] YoY Quarter Result on 30-Jun-2007 [#1]

Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 56.97%
YoY- 41.43%
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 612 9,392 14,699 25,134 22,475 27,146 34,945 -49.00%
PBT -933 -55,724 -5,783 -9,873 -1,309 6,360 10,552 -
Tax 0 0 0 0 0 -593 0 -
NP -933 -55,724 -5,783 -9,873 -1,309 5,767 10,552 -
-
NP to SH -933 -55,724 -5,783 -9,873 -1,309 5,767 10,552 -
-
Tax Rate - - - - - 9.32% 0.00% -
Total Cost 1,545 65,116 20,482 35,007 23,784 21,379 24,393 -36.83%
-
Net Worth -30,769 -9,920 84,314 119,071 156,683 161,238 160,358 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth -30,769 -9,920 84,314 119,071 156,683 161,238 160,358 -
NOSH 99,255 99,205 99,193 99,226 99,166 98,919 98,986 0.04%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -152.45% -593.31% -39.34% -39.28% -5.82% 21.24% 30.20% -
ROE 0.00% 0.00% -6.86% -8.29% -0.84% 3.58% 6.58% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 0.62 9.47 14.82 25.33 22.66 27.44 35.30 -48.98%
EPS -0.94 -56.17 -5.83 -9.95 -1.32 5.83 10.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.31 -0.10 0.85 1.20 1.58 1.63 1.62 -
Adjusted Per Share Value based on latest NOSH - 99,193
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 0.61 9.43 14.76 25.24 22.57 27.26 35.09 -49.07%
EPS -0.94 -55.96 -5.81 -9.92 -1.31 5.79 10.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.309 -0.0996 0.8467 1.1958 1.5735 1.6192 1.6104 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 05/03/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.01 0.10 0.58 0.67 1.01 1.40 2.35 -
P/RPS 1.62 1.06 3.91 2.65 4.46 5.10 6.66 -20.97%
P/EPS -1.06 -0.18 -9.95 -6.73 -76.52 24.01 22.05 -
EY -94.00 -561.70 -10.05 -14.85 -1.31 4.16 4.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.68 0.56 0.64 0.86 1.45 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 05/03/09 29/08/08 21/08/07 30/08/06 29/08/05 26/08/04 29/08/03 -
Price 0.01 0.03 0.42 0.60 1.14 1.54 2.23 -
P/RPS 1.62 0.32 2.83 2.37 5.03 5.61 6.32 -20.28%
P/EPS -1.06 -0.05 -7.20 -6.03 -86.36 26.42 20.92 -
EY -94.00 -1,872.33 -13.88 -16.58 -1.16 3.79 4.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.49 0.50 0.72 0.94 1.38 -

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