[NILAI] YoY Quarter Result on 31-Dec-2001 [#4]

Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -113.09%
YoY- 74.77%
View:
Show?
Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 116,139 75,821 60,623 79,298 56,975 101,937 0 -100.00%
PBT 2,486 -2,067 -6,612 -99 -9,398 18,726 0 -100.00%
Tax 752 -3,388 2,538 99 9,398 -2,319 0 -100.00%
NP 3,238 -5,455 -4,074 0 0 16,407 0 -100.00%
-
NP to SH 3,238 -5,455 -4,074 -1,678 -6,652 16,407 0 -100.00%
-
Tax Rate -30.25% - - - - 12.38% - -
Total Cost 112,901 81,276 64,697 79,298 56,975 85,530 0 -100.00%
-
Net Worth 424,645 425,922 433,991 443,939 460,231 461,482 0 -100.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - 3,424 3,422 7,981 - -
Div Payout % - - - 0.00% 0.00% 48.64% - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 424,645 425,922 433,991 443,939 460,231 461,482 0 -100.00%
NOSH 114,014 113,883 114,661 114,149 114,099 114,016 0 -100.00%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 2.79% -7.19% -6.72% 0.00% 0.00% 16.10% 0.00% -
ROE 0.76% -1.28% -0.94% -0.38% -1.45% 3.56% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 101.86 66.58 52.87 69.47 49.93 89.41 0.00 -100.00%
EPS 2.84 -4.79 -3.58 -1.47 -5.83 14.39 0.00 -100.00%
DPS 0.00 0.00 0.00 3.00 3.00 7.00 0.00 -
NAPS 3.7245 3.74 3.785 3.8891 4.0336 4.0475 3.78 0.01%
Adjusted Per Share Value based on latest NOSH - 114,149
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 99.86 65.20 52.13 68.19 48.99 87.65 0.00 -100.00%
EPS 2.78 -4.69 -3.50 -1.44 -5.72 14.11 0.00 -100.00%
DPS 0.00 0.00 0.00 2.94 2.94 6.86 0.00 -
NAPS 3.6514 3.6624 3.7318 3.8173 3.9574 3.9682 3.78 0.03%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 0.67 0.83 0.89 1.05 1.40 0.00 0.00 -
P/RPS 0.66 1.25 1.68 1.51 2.80 0.00 0.00 -100.00%
P/EPS 23.59 -17.33 -25.05 -71.43 -24.01 0.00 0.00 -100.00%
EY 4.24 -5.77 -3.99 -1.40 -4.16 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 2.86 2.14 0.00 0.00 -
P/NAPS 0.18 0.22 0.24 0.27 0.35 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 24/02/05 26/02/04 26/02/03 26/02/02 22/02/01 29/02/00 - -
Price 0.67 0.94 0.80 0.98 1.24 2.53 0.00 -
P/RPS 0.66 1.41 1.51 1.41 2.48 2.83 0.00 -100.00%
P/EPS 23.59 -19.62 -22.52 -66.67 -21.27 17.58 0.00 -100.00%
EY 4.24 -5.10 -4.44 -1.50 -4.70 5.69 0.00 -100.00%
DY 0.00 0.00 0.00 3.06 2.42 2.77 0.00 -
P/NAPS 0.18 0.25 0.21 0.25 0.31 0.63 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