[NIKKO] QoQ Quarter Result on 31-Dec-2004 [#3]

Stock
[NIKKO] NIKKO ELECTRONICS BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -168.9%
YoY- -19.54%
Quarter Report
Latest QR
Upcoming QR
NIKKO's Result
NIKKO's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 72,286 22,475 17,607 76,984 110,006 27,146 16,972 162.52%
PBT 4,059 -1,309 -7,927 -12,761 18,639 6,360 -7,001 -
Tax 0 0 932 976 -1,534 -593 1,717 -
NP 4,059 -1,309 -6,995 -11,785 17,105 5,767 -5,284 -
-
NP to SH 4,059 -1,309 -6,995 -11,785 17,105 5,767 -5,284 -
-
Tax Rate 0.00% - - - 8.23% 9.32% - -
Total Cost 68,227 23,784 24,602 88,769 92,901 21,379 22,256 110.88%
-
Net Worth 154,817 156,683 154,345 162,753 174,364 161,238 156,036 -0.52%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 5,954 - - - - - - -
Div Payout % 146.70% - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 154,817 156,683 154,345 162,753 174,364 161,238 156,036 -0.52%
NOSH 99,242 99,166 98,939 98,950 98,930 98,919 98,951 0.19%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.62% -5.82% -39.73% -15.31% 15.55% 21.24% -31.13% -
ROE 2.62% -0.84% -4.53% -7.24% 9.81% 3.58% -3.39% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 72.84 22.66 17.80 77.80 111.20 27.44 17.15 162.03%
EPS 4.09 -1.32 -7.07 -11.91 17.29 5.83 -5.34 -
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.58 1.56 1.6448 1.7625 1.63 1.5769 -0.71%
Adjusted Per Share Value based on latest NOSH - 98,950
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 72.59 22.57 17.68 77.31 110.47 27.26 17.04 162.55%
EPS 4.08 -1.31 -7.02 -11.84 17.18 5.79 -5.31 -
DPS 5.98 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5548 1.5735 1.55 1.6345 1.7511 1.6192 1.567 -0.51%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.01 1.01 1.26 1.46 1.40 1.40 2.10 -
P/RPS 1.39 4.46 7.08 1.88 1.26 5.10 12.24 -76.51%
P/EPS 24.69 -76.52 -17.82 -12.26 8.10 24.01 -39.33 -
EY 4.05 -1.31 -5.61 -8.16 12.35 4.16 -2.54 -
DY 5.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.81 0.89 0.79 0.86 1.33 -37.92%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 29/08/05 31/05/05 24/02/05 30/11/04 26/08/04 31/05/04 -
Price 0.90 1.14 0.96 1.43 1.44 1.54 1.50 -
P/RPS 1.24 5.03 5.39 1.84 1.30 5.61 8.75 -72.78%
P/EPS 22.00 -86.36 -13.58 -12.01 8.33 26.42 -28.09 -
EY 4.54 -1.16 -7.36 -8.33 12.01 3.79 -3.56 -
DY 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.72 0.62 0.87 0.82 0.94 0.95 -28.01%

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