[NILAI] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 55.01%
YoY- 73.46%
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 286,832 273,004 283,174 274,890 251,112 374,927 394,170 -19.11%
PBT -13,332 -9,934 -4,429 -1,860 -14,108 9,882 13,308 -
Tax 208 1,139 -1,865 1,860 14,108 -7,450 -7,829 -
NP -13,124 -8,795 -6,294 0 0 2,432 5,478 -
-
NP to SH -13,124 -8,795 -6,294 -4,632 -10,296 2,432 5,478 -
-
Tax Rate - - - - - 75.39% 58.83% -
Total Cost 299,956 281,799 289,469 274,890 251,112 372,495 388,692 -15.87%
-
Net Worth 428,792 438,145 444,946 441,420 440,324 444,051 447,960 -2.87%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 3,414 - - - 3,425 - -
Div Payout % - 0.00% - - - 140.85% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 428,792 438,145 444,946 441,420 440,324 444,051 447,960 -2.87%
NOSH 113,137 113,804 115,513 114,088 113,893 114,178 114,138 -0.58%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -4.58% -3.22% -2.22% 0.00% 0.00% 0.65% 1.39% -
ROE -3.06% -2.01% -1.41% -1.05% -2.34% 0.55% 1.22% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 253.52 239.89 245.14 240.94 220.48 328.37 345.34 -18.63%
EPS -11.60 -7.72 -5.47 -4.06 -9.04 2.13 4.80 -
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 3.79 3.85 3.8519 3.8691 3.8661 3.8891 3.9247 -2.30%
Adjusted Per Share Value based on latest NOSH - 112,173
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 246.64 234.75 243.49 236.37 215.92 322.39 338.94 -19.11%
EPS -11.28 -7.56 -5.41 -3.98 -8.85 2.09 4.71 -
DPS 0.00 2.94 0.00 0.00 0.00 2.95 0.00 -
NAPS 3.6871 3.7675 3.826 3.7957 3.7862 3.8183 3.8519 -2.87%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.80 0.89 0.90 1.04 1.02 1.05 1.00 -
P/RPS 0.32 0.37 0.37 0.43 0.46 0.32 0.29 6.78%
P/EPS -6.90 -11.52 -16.52 -25.62 -11.28 49.30 20.83 -
EY -14.50 -8.68 -6.05 -3.90 -8.86 2.03 4.80 -
DY 0.00 3.37 0.00 0.00 0.00 2.86 0.00 -
P/NAPS 0.21 0.23 0.23 0.27 0.26 0.27 0.25 -10.98%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 26/02/03 28/11/02 29/08/02 28/05/02 26/02/02 27/11/01 -
Price 0.83 0.80 0.89 1.00 1.06 0.98 1.01 -
P/RPS 0.33 0.33 0.36 0.42 0.48 0.30 0.29 9.00%
P/EPS -7.16 -10.35 -16.33 -24.63 -11.73 46.01 21.04 -
EY -13.98 -9.66 -6.12 -4.06 -8.53 2.17 4.75 -
DY 0.00 3.75 0.00 0.00 0.00 3.06 0.00 -
P/NAPS 0.22 0.21 0.23 0.26 0.27 0.25 0.26 -10.54%

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