[NILAI] YoY Quarter 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- -54.37%
YoY- -183.43%
View:
Show?
Quarter Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 116,155 82,779 75,496 71,206 91,777 0 -100.00%
PBT 6,276 -2,008 2,596 -6,270 9,307 0 -100.00%
Tax -743 -548 -2,338 6,270 -2,960 0 -100.00%
NP 5,533 -2,556 258 0 6,347 0 -100.00%
-
NP to SH 5,533 -2,556 258 -5,295 6,347 0 -100.00%
-
Tax Rate 11.84% - 90.06% - 31.80% - -
Total Cost 110,622 85,335 75,238 71,206 85,430 0 -100.00%
-
Net Worth 418,407 443,814 434,012 434,607 462,362 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 418,407 443,814 434,012 434,607 462,362 0 -100.00%
NOSH 112,918 116,181 112,173 113,953 113,949 0 -100.00%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 4.76% -3.09% 0.34% 0.00% 6.92% 0.00% -
ROE 1.32% -0.58% 0.06% -1.22% 1.37% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 102.87 71.25 67.30 62.49 80.54 0.00 -100.00%
EPS 4.90 -2.20 0.23 0.00 5.57 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7054 3.82 3.8691 3.8139 4.0576 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 113,953
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 99.88 71.18 64.92 61.23 78.92 0.00 -100.00%
EPS 4.76 -2.20 0.22 -4.55 5.46 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5978 3.8162 3.732 3.7371 3.9757 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.82 0.83 1.04 1.10 2.23 0.00 -
P/RPS 0.80 1.16 1.55 1.76 2.77 0.00 -100.00%
P/EPS 16.73 -37.73 452.17 -23.67 40.04 0.00 -100.00%
EY 5.98 -2.65 0.22 -4.22 2.50 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.27 0.29 0.55 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 24/08/04 26/08/03 29/08/02 09/10/01 25/08/00 - -
Price 0.80 0.90 1.00 1.02 2.21 0.00 -
P/RPS 0.78 1.26 1.49 1.63 2.74 0.00 -100.00%
P/EPS 16.33 -40.91 434.78 -21.95 39.68 0.00 -100.00%
EY 6.13 -2.44 0.23 -4.56 2.52 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 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