[NILAI] QoQ TTM Result on 30-Jun-2001 [#2]

Announcement Date
09-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -1319.95%
YoY- -146.67%
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 382,637 376,308 352,603 271,845 292,416 292,668 337,630 8.70%
PBT 9,344 9,191 571 -15,016 561 1,954 30,078 -54.16%
Tax -869 1,816 12,251 17,869 8,639 7,246 -4,471 -66.47%
NP 8,475 11,007 12,822 2,853 9,200 9,200 25,607 -52.18%
-
NP to SH 3,180 2,282 -2,555 -12,524 -882 403 23,462 -73.64%
-
Tax Rate 9.30% -19.76% -2,145.53% - -1,539.93% -370.83% 14.86% -
Total Cost 374,162 365,301 339,781 268,992 283,216 283,468 312,023 12.88%
-
Net Worth 440,324 443,939 447,709 434,607 437,410 460,231 465,609 -3.65%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - 3,422 3,422 3,422 3,422 7,981 -
Div Payout % - - 0.00% 0.00% 0.00% 849.38% 34.02% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 440,324 443,939 447,709 434,607 437,410 460,231 465,609 -3.65%
NOSH 113,893 114,149 114,074 113,953 113,953 114,099 114,120 -0.13%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 2.21% 2.92% 3.64% 1.05% 3.15% 3.14% 7.58% -
ROE 0.72% 0.51% -0.57% -2.88% -0.20% 0.09% 5.04% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 335.96 329.66 309.10 238.56 256.61 256.50 295.86 8.85%
EPS 2.79 2.00 -2.24 -10.99 -0.77 0.35 20.56 -73.62%
DPS 0.00 0.00 3.00 3.00 3.00 3.00 7.00 -
NAPS 3.8661 3.8891 3.9247 3.8139 3.8385 4.0336 4.08 -3.52%
Adjusted Per Share Value based on latest NOSH - 113,953
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 329.02 323.58 303.19 233.75 251.44 251.66 290.32 8.70%
EPS 2.73 1.96 -2.20 -10.77 -0.76 0.35 20.17 -73.67%
DPS 0.00 0.00 2.94 2.94 2.94 2.94 6.86 -
NAPS 3.7862 3.8173 3.8497 3.7371 3.7612 3.9574 4.0036 -3.65%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.02 1.05 1.00 1.10 1.25 1.40 1.60 -
P/RPS 0.30 0.32 0.32 0.46 0.49 0.55 0.54 -32.44%
P/EPS 36.53 52.52 -44.65 -10.01 -161.50 396.38 7.78 180.66%
EY 2.74 1.90 -2.24 -9.99 -0.62 0.25 12.85 -64.34%
DY 0.00 0.00 3.00 2.73 2.40 2.14 4.38 -
P/NAPS 0.26 0.27 0.25 0.29 0.33 0.35 0.39 -23.70%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 28/05/02 26/02/02 27/11/01 09/10/01 25/05/01 22/02/01 23/11/00 -
Price 1.06 0.98 1.01 1.02 1.10 1.24 1.54 -
P/RPS 0.32 0.30 0.33 0.43 0.43 0.48 0.52 -27.67%
P/EPS 37.96 49.02 -45.09 -9.28 -142.12 351.08 7.49 195.34%
EY 2.63 2.04 -2.22 -10.77 -0.70 0.28 13.35 -66.17%
DY 0.00 0.00 2.97 2.94 2.73 2.42 4.55 -
P/NAPS 0.27 0.25 0.26 0.27 0.29 0.31 0.38 -20.39%

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