[NILAI] YoY TTM Result on 30-Jun-2003 [#2]

Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -25.92%
YoY- -243.19%
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 161,293 464,140 392,137 288,128 386,098 271,845 367,970 -12.83%
PBT 7,933 3,634 1,228 -14,346 18,210 -15,016 32,685 -21.01%
Tax 3,147 -4,076 -5,423 2,328 -9,817 17,869 -3,703 -
NP 11,080 -442 -4,195 -12,018 8,393 2,853 28,982 -14.80%
-
NP to SH 6,821 -1,151 -4,195 -12,018 8,393 -12,524 26,837 -20.40%
-
Tax Rate -39.67% 112.16% 441.61% - 53.91% - 11.33% -
Total Cost 150,213 464,582 396,332 300,146 377,705 268,992 338,988 -12.67%
-
Net Worth 428,661 417,950 418,407 443,814 336,521 434,607 462,362 -1.25%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - 3,422 7,981 -
Div Payout % - - - - - 0.00% 29.74% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 428,661 417,950 418,407 443,814 336,521 434,607 462,362 -1.25%
NOSH 114,615 113,994 112,918 116,181 112,173 113,953 113,949 0.09%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.87% -0.10% -1.07% -4.17% 2.17% 1.05% 7.88% -
ROE 1.59% -0.28% -1.00% -2.71% 2.49% -2.88% 5.80% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 140.73 407.16 347.27 248.00 344.20 238.56 322.92 -12.92%
EPS 5.95 -1.01 -3.72 -10.34 7.48 -10.99 23.55 -20.48%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 7.00 -
NAPS 3.74 3.6664 3.7054 3.82 3.00 3.8139 4.0576 -1.34%
Adjusted Per Share Value based on latest NOSH - 116,181
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 138.69 399.10 337.19 247.75 332.00 233.75 316.41 -12.83%
EPS 5.87 -0.99 -3.61 -10.33 7.22 -10.77 23.08 -20.39%
DPS 0.00 0.00 0.00 0.00 0.00 2.94 6.86 -
NAPS 3.6859 3.5938 3.5978 3.8162 2.8937 3.7371 3.9757 -1.25%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.55 0.69 0.82 0.83 1.04 1.10 2.23 -
P/RPS 0.39 0.17 0.24 0.33 0.30 0.46 0.69 -9.06%
P/EPS 9.24 -68.34 -22.07 -8.02 13.90 -10.01 9.47 -0.40%
EY 10.82 -1.46 -4.53 -12.46 7.19 -9.99 10.56 0.40%
DY 0.00 0.00 0.00 0.00 0.00 2.73 3.14 -
P/NAPS 0.15 0.19 0.22 0.22 0.35 0.29 0.55 -19.46%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 26/08/05 24/08/04 26/08/03 29/08/02 09/10/01 25/08/00 -
Price 0.46 0.68 0.80 0.90 1.00 1.02 2.21 -
P/RPS 0.33 0.17 0.23 0.36 0.29 0.43 0.68 -11.34%
P/EPS 7.73 -67.35 -21.53 -8.70 13.37 -9.28 9.38 -3.17%
EY 12.94 -1.48 -4.64 -11.49 7.48 -10.77 10.66 3.28%
DY 0.00 0.00 0.00 0.00 0.00 2.94 3.17 -
P/NAPS 0.12 0.19 0.22 0.24 0.33 0.27 0.54 -22.16%

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