[NILAI] QoQ Annualized Quarter Result on 30-Jun-2001 [#2]

Announcement Date
09-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -27.19%
YoY- -307.64%
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 251,112 374,927 394,170 255,310 225,796 292,669 235,694 4.31%
PBT -14,108 9,882 13,308 -19,898 -14,716 1,954 11,352 -
Tax 14,108 -7,450 -7,829 19,898 14,716 -1,551 -4,297 -
NP 0 2,432 5,478 0 0 403 7,055 -
-
NP to SH -10,296 2,432 5,478 -17,450 -13,720 403 7,055 -
-
Tax Rate - 75.39% 58.83% - - 79.38% 37.85% -
Total Cost 251,112 372,495 388,692 255,310 225,796 292,266 228,639 6.45%
-
Net Worth 440,324 444,051 447,960 434,607 437,410 464,440 465,014 -3.57%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - 3,425 - - - 3,454 - -
Div Payout % - 140.85% - - - 857.14% - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 440,324 444,051 447,960 434,607 437,410 464,440 465,014 -3.57%
NOSH 113,893 114,178 114,138 113,953 113,953 115,142 113,974 -0.04%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 0.00% 0.65% 1.39% 0.00% 0.00% 0.14% 2.99% -
ROE -2.34% 0.55% 1.22% -4.02% -3.14% 0.09% 1.52% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 220.48 328.37 345.34 224.05 198.15 254.18 206.80 4.36%
EPS -9.04 2.13 4.80 0.00 -12.04 0.35 6.19 -
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 3.8661 3.8891 3.9247 3.8139 3.8385 4.0336 4.08 -3.52%
Adjusted Per Share Value based on latest NOSH - 113,953
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 215.92 322.39 338.94 219.53 194.16 251.66 202.67 4.31%
EPS -8.85 2.09 4.71 -15.00 -11.80 0.35 6.07 -
DPS 0.00 2.95 0.00 0.00 0.00 2.97 0.00 -
NAPS 3.7862 3.8183 3.8519 3.7371 3.7612 3.9936 3.9985 -3.57%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.02 1.05 1.00 1.10 1.25 1.40 1.60 -
P/RPS 0.46 0.32 0.29 0.49 0.63 0.55 0.77 -29.08%
P/EPS -11.28 49.30 20.83 -7.18 -10.38 400.00 25.85 -
EY -8.86 2.03 4.80 -13.92 -9.63 0.25 3.87 -
DY 0.00 2.86 0.00 0.00 0.00 2.14 0.00 -
P/NAPS 0.26 0.27 0.25 0.29 0.33 0.35 0.39 -23.70%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 28/05/02 26/02/02 27/11/01 09/10/01 25/05/01 22/02/01 23/11/00 -
Price 1.06 0.98 1.01 1.02 1.10 1.24 1.54 -
P/RPS 0.48 0.30 0.29 0.46 0.56 0.49 0.74 -25.08%
P/EPS -11.73 46.01 21.04 -6.66 -9.14 354.29 24.88 -
EY -8.53 2.17 4.75 -15.01 -10.95 0.28 4.02 -
DY 0.00 3.06 0.00 0.00 0.00 2.42 0.00 -
P/NAPS 0.27 0.25 0.26 0.27 0.29 0.31 0.38 -20.39%

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