[NIKKO] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[NIKKO] NIKKO ELECTRONICS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 39.76%
YoY- 87.54%
Quarter Report
Latest QR
Upcoming QR
NIKKO's Result
NIKKO's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 2,515 34,021 78,462 128,615 189,352 204,846 204,167 -51.91%
PBT -12,245 -98,309 -33,959 -49,162 -17,938 7,470 11,852 -
Tax 0 0 0 6,372 1,908 259 -1,330 -
NP -12,245 -98,309 -33,959 -42,790 -16,030 7,729 10,522 -
-
NP to SH -12,245 -98,309 -33,959 -42,790 -16,030 7,729 10,522 -
-
Tax Rate - - - - - -3.47% 11.22% -
Total Cost 14,760 132,330 112,421 171,405 205,382 197,117 193,645 -34.85%
-
Net Worth -38,668 -26,790 84,263 112,138 154,817 174,364 171,532 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - 5,954 - 5,939 -
Div Payout % - - - - 0.00% - 56.45% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth -38,668 -26,790 84,263 112,138 154,817 174,364 171,532 -
NOSH 99,150 99,222 99,133 99,237 99,242 98,930 98,980 0.02%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -486.88% -288.97% -43.28% -33.27% -8.47% 3.77% 5.15% -
ROE 0.00% 0.00% -40.30% -38.16% -10.35% 4.43% 6.13% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 2.54 34.29 79.15 129.60 190.80 207.06 206.27 -51.91%
EPS -12.35 -99.08 -34.26 -43.12 -16.15 7.81 10.63 -
DPS 0.00 0.00 0.00 0.00 6.00 0.00 6.00 -
NAPS -0.39 -0.27 0.85 1.13 1.56 1.7625 1.733 -
Adjusted Per Share Value based on latest NOSH - 99,150
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 2.53 34.17 78.80 129.16 190.16 205.72 205.04 -51.89%
EPS -12.30 -98.73 -34.10 -42.97 -16.10 7.76 10.57 -
DPS 0.00 0.00 0.00 0.00 5.98 0.00 5.96 -
NAPS -0.3883 -0.269 0.8462 1.1262 1.5548 1.7511 1.7226 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 05/03/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.01 0.02 0.40 0.50 1.01 1.40 2.09 -
P/RPS 0.39 0.06 0.51 0.39 0.53 0.68 1.01 -14.65%
P/EPS -0.08 -0.02 -1.17 -1.16 -6.25 17.92 19.66 -
EY -1,235.00 -4,953.95 -85.64 -86.24 -15.99 5.58 5.09 -
DY 0.00 0.00 0.00 0.00 5.94 0.00 2.87 -
P/NAPS 0.00 0.00 0.47 0.44 0.65 0.79 1.21 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 20/11/09 28/11/08 21/11/07 23/11/06 25/11/05 30/11/04 21/11/03 -
Price 0.01 0.02 0.35 0.61 0.90 1.44 1.89 -
P/RPS 0.39 0.06 0.44 0.47 0.47 0.70 0.92 -13.31%
P/EPS -0.08 -0.02 -1.02 -1.41 -5.57 18.43 17.78 -
EY -1,235.00 -4,953.95 -97.87 -70.69 -17.95 5.43 5.62 -
DY 0.00 0.00 0.00 0.00 6.67 0.00 3.17 -
P/NAPS 0.00 0.00 0.41 0.54 0.58 0.82 1.09 -

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