[NILAI] YoY Cumulative Quarter Result on 30-Sep-2001 [#3]

Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 147.09%
YoY- -41.76%
View:
Show?
Cumulative Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 336,738 254,378 212,381 295,628 235,694 335,860 0 -100.00%
PBT 8,142 -5,724 -3,322 9,981 11,352 31,809 0 -100.00%
Tax -4,127 -1,431 -1,399 -5,872 -4,297 -11,170 0 -100.00%
NP 4,015 -7,155 -4,721 4,109 7,055 20,639 0 -100.00%
-
NP to SH 4,015 -7,155 -4,721 4,109 7,055 20,639 0 -100.00%
-
Tax Rate 50.69% - - 58.83% 37.85% 35.12% - -
Total Cost 332,723 261,533 217,102 291,519 228,639 315,221 0 -100.00%
-
Net Worth 424,052 430,435 444,946 447,960 465,014 452,667 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 424,052 430,435 444,946 447,960 465,014 452,667 0 -100.00%
NOSH 114,714 113,571 115,513 114,138 113,974 114,022 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 1.19% -2.81% -2.22% 1.39% 2.99% 6.15% 0.00% -
ROE 0.95% -1.66% -1.06% 0.92% 1.52% 4.56% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 293.54 223.98 183.86 259.01 206.80 294.56 0.00 -100.00%
EPS 3.50 -6.30 -4.10 3.60 6.19 18.10 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6966 3.79 3.8519 3.9247 4.08 3.97 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 114,074
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 289.55 218.73 182.62 254.20 202.67 288.80 0.00 -100.00%
EPS 3.45 -6.15 -4.06 3.53 6.07 17.75 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6463 3.7012 3.826 3.8519 3.9985 3.8924 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - - -
Price 0.80 0.83 0.90 1.00 1.60 0.00 0.00 -
P/RPS 0.27 0.37 0.49 0.39 0.77 0.00 0.00 -100.00%
P/EPS 22.86 -13.17 -22.02 27.78 25.85 0.00 0.00 -100.00%
EY 4.38 -7.59 -4.54 3.60 3.87 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.23 0.25 0.39 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 22/11/04 20/11/03 28/11/02 27/11/01 23/11/00 25/11/99 - -
Price 0.71 0.90 0.89 1.01 1.54 0.00 0.00 -
P/RPS 0.24 0.40 0.48 0.39 0.74 0.00 0.00 -100.00%
P/EPS 20.29 -14.29 -21.78 28.06 24.88 0.00 0.00 -100.00%
EY 4.93 -7.00 -4.59 3.56 4.02 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.24 0.23 0.26 0.38 0.00 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