[NILAI] YoY Quarter Result on 31-Mar-2003 [#1]

Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 19.46%
YoY- -27.47%
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 38,451 155,047 100,270 71,708 62,778 56,449 56,701 -6.26%
PBT 525 4,474 -2,598 -3,333 -3,527 -3,679 -2,286 -
Tax -1,674 -1,453 -356 52 3,527 3,679 2,286 -
NP -1,149 3,021 -2,954 -3,281 0 0 0 -
-
NP to SH -1,149 3,021 -2,954 -3,281 -2,574 -3,430 -2,145 -9.87%
-
Tax Rate 318.86% 32.48% - - - - - -
Total Cost 39,600 152,026 103,224 74,989 62,778 56,449 56,701 -5.80%
-
Net Worth 353,157 427,488 416,161 428,792 440,324 437,410 45,955,483 -55.56%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 353,157 427,488 416,161 428,792 440,324 437,410 45,955,483 -55.56%
NOSH 94,180 114,222 113,615 113,137 113,893 113,953 114,095 -3.14%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -2.99% 1.95% -2.95% -4.58% 0.00% 0.00% 0.00% -
ROE -0.33% 0.71% -0.71% -0.77% -0.58% -0.78% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 40.83 135.74 88.25 63.38 55.12 49.54 49.70 -3.22%
EPS -1.22 1.80 -2.60 -2.90 -2.26 -3.01 -1.88 -6.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7498 3.7426 3.6629 3.79 3.8661 3.8385 402.78 -54.11%
Adjusted Per Share Value based on latest NOSH - 113,137
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 33.06 133.32 86.22 61.66 53.98 48.54 48.76 -6.26%
EPS -0.99 2.60 -2.54 -2.82 -2.21 -2.95 -1.84 -9.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0367 3.6759 3.5785 3.6871 3.7862 3.7612 395.1586 -55.56%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.53 0.66 0.90 0.80 1.02 1.25 2.67 -
P/RPS 1.30 0.49 1.02 1.26 1.85 2.52 5.37 -21.04%
P/EPS -43.44 24.95 -34.62 -27.59 -45.13 -41.53 -142.02 -17.90%
EY -2.30 4.01 -2.89 -3.63 -2.22 -2.41 -0.70 21.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.18 0.25 0.21 0.26 0.33 0.01 55.21%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 20/06/06 26/05/05 31/05/04 28/05/03 28/05/02 25/05/01 29/05/00 -
Price 0.58 0.55 0.76 0.83 1.06 1.10 2.55 -
P/RPS 1.42 0.41 0.86 1.31 1.92 2.22 5.13 -19.26%
P/EPS -47.54 20.80 -29.23 -28.62 -46.90 -36.54 -135.64 -16.02%
EY -2.10 4.81 -3.42 -3.49 -2.13 -2.74 -0.74 18.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.15 0.21 0.22 0.27 0.29 0.01 57.00%

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