[NILAI] QoQ Quarter Result on 31-Dec-2002 [#4]

Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -93.36%
YoY- -142.79%
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 99,891 82,779 71,708 60,623 73,018 75,496 62,778 36.25%
PBT -383 -2,008 -3,333 -6,612 -2,393 2,596 -3,527 -77.20%
Tax -936 -548 52 2,538 286 -2,338 3,527 -
NP -1,319 -2,556 -3,281 -4,074 -2,107 258 0 -
-
NP to SH -1,319 -2,556 -3,281 -4,074 -2,107 258 -2,574 -35.93%
-
Tax Rate - - - - - 90.06% - -
Total Cost 101,210 85,335 74,989 64,697 75,125 75,238 62,778 37.45%
-
Net Worth 416,584 443,814 428,792 433,991 443,648 434,012 440,324 -3.62%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 416,584 443,814 428,792 433,991 443,648 434,012 440,324 -3.62%
NOSH 109,916 116,181 113,137 114,661 115,176 112,173 113,893 -2.33%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -1.32% -3.09% -4.58% -6.72% -2.89% 0.34% 0.00% -
ROE -0.32% -0.58% -0.77% -0.94% -0.47% 0.06% -0.58% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 90.88 71.25 63.38 52.87 63.40 67.30 55.12 39.52%
EPS -1.20 -2.20 -2.90 -3.58 -1.80 0.23 -2.26 -34.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.79 3.82 3.79 3.785 3.8519 3.8691 3.8661 -1.31%
Adjusted Per Share Value based on latest NOSH - 114,661
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 85.89 71.18 61.66 52.13 62.79 64.92 53.98 36.25%
EPS -1.13 -2.20 -2.82 -3.50 -1.81 0.22 -2.21 -36.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5821 3.8162 3.6871 3.7318 3.8148 3.732 3.7862 -3.62%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.83 0.83 0.80 0.89 0.90 1.04 1.02 -
P/RPS 0.91 1.16 1.26 1.68 1.42 1.55 1.85 -37.65%
P/EPS -69.17 -37.73 -27.59 -25.05 -49.20 452.17 -45.13 32.89%
EY -1.45 -2.65 -3.63 -3.99 -2.03 0.22 -2.22 -24.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.21 0.24 0.23 0.27 0.26 -10.53%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 26/08/03 28/05/03 26/02/03 28/11/02 29/08/02 28/05/02 -
Price 0.90 0.90 0.83 0.80 0.89 1.00 1.06 -
P/RPS 0.99 1.26 1.31 1.51 1.40 1.49 1.92 -35.67%
P/EPS -75.00 -40.91 -28.62 -22.52 -48.65 434.78 -46.90 36.71%
EY -1.33 -2.44 -3.49 -4.44 -2.06 0.23 -2.13 -26.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.22 0.21 0.23 0.26 0.27 -7.54%

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