[NILAI] QoQ Quarter Result on 30-Sep-2000 [#3]

Announcement Date
23-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -55.05%
YoY- -54.19%
View:
Show?
Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 71,206 56,449 56,975 87,215 91,777 56,701 101,937 0.36%
PBT -6,270 -3,679 -9,398 4,331 9,307 -2,286 18,726 -
Tax 6,270 3,679 9,398 -1,478 -2,960 2,286 -2,319 -
NP 0 0 0 2,853 6,347 0 16,407 -
-
NP to SH -5,295 -3,430 -6,652 2,853 6,347 -2,145 16,407 -
-
Tax Rate - - - 34.13% 31.80% - 12.38% -
Total Cost 71,206 56,449 56,975 84,362 85,430 56,701 85,530 0.18%
-
Net Worth 434,607 437,410 460,231 465,609 462,362 45,955,483 461,482 0.06%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - 3,422 - - - 7,981 -
Div Payout % - - 0.00% - - - 48.64% -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 434,607 437,410 460,231 465,609 462,362 45,955,483 461,482 0.06%
NOSH 113,953 113,953 114,099 114,120 113,949 114,095 114,016 0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 0.00% 0.00% 0.00% 3.27% 6.92% 0.00% 16.10% -
ROE -1.22% -0.78% -1.45% 0.61% 1.37% 0.00% 3.56% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 62.49 49.54 49.93 76.42 80.54 49.70 89.41 0.36%
EPS 0.00 -3.01 -5.83 2.50 5.57 -1.88 14.39 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 7.00 -
NAPS 3.8139 3.8385 4.0336 4.08 4.0576 402.78 4.0475 0.06%
Adjusted Per Share Value based on latest NOSH - 114,120
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 61.23 48.54 48.99 74.99 78.92 48.76 87.65 0.36%
EPS -4.55 -2.95 -5.72 2.45 5.46 -1.84 14.11 -
DPS 0.00 0.00 2.94 0.00 0.00 0.00 6.86 -
NAPS 3.7371 3.7612 3.9574 4.0036 3.9757 395.1586 3.9682 0.06%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 1.10 1.25 1.40 1.60 2.23 2.67 0.00 -
P/RPS 1.76 2.52 2.80 2.09 2.77 5.37 0.00 -100.00%
P/EPS -23.67 -41.53 -24.01 64.00 40.04 -142.02 0.00 -100.00%
EY -4.22 -2.41 -4.16 1.56 2.50 -0.70 0.00 -100.00%
DY 0.00 0.00 2.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.35 0.39 0.55 0.01 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 09/10/01 25/05/01 22/02/01 23/11/00 25/08/00 29/05/00 29/02/00 -
Price 1.02 1.10 1.24 1.54 2.21 2.55 2.53 -
P/RPS 1.63 2.22 2.48 2.02 2.74 5.13 2.83 0.56%
P/EPS -21.95 -36.54 -21.27 61.60 39.68 -135.64 17.58 -
EY -4.56 -2.74 -4.70 1.62 2.52 -0.74 5.69 -
DY 0.00 0.00 2.42 0.00 0.00 0.00 2.77 -
P/NAPS 0.27 0.29 0.31 0.38 0.54 0.01 0.63 0.86%

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