[NIKKO] YoY Quarter Result on 30-Sep-2003 [#2]

Stock
[NIKKO] NIKKO ELECTRONICS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 65.56%
YoY- 8.77%
Quarter Report
Latest QR
Upcoming QR
NIKKO's Result
NIKKO's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 53,011 72,286 110,006 121,451 25,049 36,981 35,563 6.59%
PBT -6,897 4,059 18,639 18,905 -607 4,149 4,632 -
Tax 0 0 -1,534 -1,435 607 -517 -1,118 -
NP -6,897 4,059 17,105 17,470 0 3,632 3,514 -
-
NP to SH -6,897 4,059 17,105 17,470 -607 3,632 3,514 -
-
Tax Rate - 0.00% 8.23% 7.59% - 12.46% 24.14% -
Total Cost 59,908 68,227 92,901 103,981 25,049 33,349 32,049 10.51%
-
Net Worth 112,138 154,817 174,364 171,532 148,187 163,420 148,271 -4.36%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 5,954 - - - - - -
Div Payout % - 146.70% - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 112,138 154,817 174,364 171,532 148,187 163,420 148,271 -4.36%
NOSH 99,237 99,242 98,930 98,980 99,508 98,964 98,985 0.04%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -13.01% 5.62% 15.55% 14.38% 0.00% 9.82% 9.88% -
ROE -6.15% 2.62% 9.81% 10.18% -0.41% 2.22% 2.37% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 53.42 72.84 111.20 122.70 25.17 37.37 35.93 6.54%
EPS -6.95 4.09 17.29 17.65 -0.61 3.67 3.55 -
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.56 1.7625 1.733 1.4892 1.6513 1.4979 -4.40%
Adjusted Per Share Value based on latest NOSH - 98,980
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 53.24 72.59 110.47 121.97 25.16 37.14 35.71 6.59%
EPS -6.93 4.08 17.18 17.54 -0.61 3.65 3.53 -
DPS 0.00 5.98 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1262 1.5548 1.7511 1.7226 1.4882 1.6412 1.489 -4.36%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 0.50 1.01 1.40 2.09 0.00 0.00 0.00 -
P/RPS 0.94 1.39 1.26 1.70 0.00 0.00 0.00 -
P/EPS -7.19 24.69 8.10 11.84 0.00 0.00 0.00 -
EY -13.90 4.05 12.35 8.44 0.00 0.00 0.00 -
DY 0.00 5.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.65 0.79 1.21 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/11/06 25/11/05 30/11/04 21/11/03 08/10/02 30/08/01 28/08/00 -
Price 0.61 0.90 1.44 1.89 0.00 0.00 0.00 -
P/RPS 1.14 1.24 1.30 1.54 0.00 0.00 0.00 -
P/EPS -8.78 22.00 8.33 10.71 0.00 0.00 0.00 -
EY -11.39 4.54 12.01 9.34 0.00 0.00 0.00 -
DY 0.00 6.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.58 0.82 1.09 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