[NILAI] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 10.02%
YoY- 73.46%
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 227,688 216,425 154,487 137,445 127,655 148,478 219,128 -0.04%
PBT -3,316 3,678 -5,342 -930 -9,949 7,021 24,871 -
Tax -1,800 -1,099 -495 930 9,949 -2,819 -10,460 1.88%
NP -5,116 2,579 -5,837 0 0 4,202 14,411 -
-
NP to SH -6,790 2,579 -5,837 -2,316 -8,725 4,202 14,411 -
-
Tax Rate - 29.88% - - - 40.15% 42.06% -
Total Cost 232,804 213,846 160,324 137,445 127,655 144,276 204,717 -0.13%
-
Net Worth 418,400 415,488 437,202 441,420 434,607 463,316 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 418,400 415,488 437,202 441,420 434,607 463,316 0 -100.00%
NOSH 114,117 112,130 114,450 114,088 113,953 114,184 114,011 -0.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -2.25% 1.19% -3.78% 0.00% 0.00% 2.83% 6.58% -
ROE -1.62% 0.62% -1.34% -0.52% -2.01% 0.91% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 199.52 193.01 134.98 120.47 112.02 130.03 192.20 -0.03%
EPS -5.95 2.30 -5.10 -2.03 0.00 3.68 12.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6664 3.7054 3.82 3.8691 3.8139 4.0576 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 112,173
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 195.78 186.10 132.84 118.19 109.77 127.67 188.42 -0.04%
EPS -5.84 2.22 -5.02 -1.99 -7.50 3.61 12.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5977 3.5727 3.7594 3.7957 3.7371 3.9839 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.69 0.82 0.83 1.04 1.10 2.23 0.00 -
P/RPS 0.35 0.42 0.61 0.86 0.98 1.71 0.00 -100.00%
P/EPS -11.60 35.65 -16.27 -51.23 -14.37 60.60 0.00 -100.00%
EY -8.62 2.80 -6.14 -1.95 -6.96 1.65 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.22 0.27 0.29 0.55 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 26/08/05 24/08/04 26/08/03 29/08/02 09/10/01 25/08/00 - -
Price 0.68 0.80 0.90 1.00 1.02 2.21 0.00 -
P/RPS 0.34 0.41 0.67 0.83 0.91 1.70 0.00 -100.00%
P/EPS -11.43 34.78 -17.65 -49.26 -13.32 60.05 0.00 -100.00%
EY -8.75 2.87 -5.67 -2.03 -7.51 1.67 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.24 0.26 0.27 0.54 0.00 -100.00%

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