[NILAI] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Announcement Date
22-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -94.29%
YoY- -98.91%
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 394,170 255,310 225,796 292,669 235,694 296,956 226,804 44.50%
PBT 13,308 -19,898 -14,716 1,954 11,352 14,042 -9,144 -
Tax -7,829 19,898 14,716 -1,551 -4,297 -5,638 9,144 -
NP 5,478 0 0 403 7,055 8,404 0 -
-
NP to SH 5,478 -17,450 -13,720 403 7,055 8,404 -8,580 -
-
Tax Rate 58.83% - - 79.38% 37.85% 40.15% - -
Total Cost 388,692 255,310 225,796 292,266 228,639 288,552 226,804 43.16%
-
Net Worth 447,960 434,607 437,410 464,440 465,014 463,316 45,955,483 -95.42%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 3,454 - - - -
Div Payout % - - - 857.14% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 447,960 434,607 437,410 464,440 465,014 463,316 45,955,483 -95.42%
NOSH 114,138 113,953 113,953 115,142 113,974 114,184 114,095 0.02%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 1.39% 0.00% 0.00% 0.14% 2.99% 2.83% 0.00% -
ROE 1.22% -4.02% -3.14% 0.09% 1.52% 1.81% -0.02% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 345.34 224.05 198.15 254.18 206.80 260.07 198.78 44.46%
EPS 4.80 0.00 -12.04 0.35 6.19 7.36 -7.52 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.9247 3.8139 3.8385 4.0336 4.08 4.0576 402.78 -95.42%
Adjusted Per Share Value based on latest NOSH - 114,099
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 338.94 219.53 194.16 251.66 202.67 255.34 195.02 44.50%
EPS 4.71 -15.00 -11.80 0.35 6.07 7.23 -7.38 -
DPS 0.00 0.00 0.00 2.97 0.00 0.00 0.00 -
NAPS 3.8519 3.7371 3.7612 3.9936 3.9985 3.9839 395.1586 -95.42%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.00 1.10 1.25 1.40 1.60 2.23 2.67 -
P/RPS 0.29 0.49 0.63 0.55 0.77 0.86 1.34 -63.92%
P/EPS 20.83 -7.18 -10.38 400.00 25.85 30.30 -35.51 -
EY 4.80 -13.92 -9.63 0.25 3.87 3.30 -2.82 -
DY 0.00 0.00 0.00 2.14 0.00 0.00 0.00 -
P/NAPS 0.25 0.29 0.33 0.35 0.39 0.55 0.01 753.31%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 09/10/01 25/05/01 22/02/01 23/11/00 25/08/00 29/05/00 -
Price 1.01 1.02 1.10 1.24 1.54 2.21 2.55 -
P/RPS 0.29 0.46 0.56 0.49 0.74 0.85 1.28 -62.80%
P/EPS 21.04 -6.66 -9.14 354.29 24.88 30.03 -33.91 -
EY 4.75 -15.01 -10.95 0.28 4.02 3.33 -2.95 -
DY 0.00 0.00 0.00 2.42 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.29 0.31 0.38 0.54 0.01 775.90%

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