[NILAI] YoY TTM 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- 79.6%
YoY- -110.89%
View:
Show?
TTM Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 412,559 315,001 291,143 352,603 337,630 117,555 -1.31%
PBT 6,075 -12,336 -4,101 571 30,078 6,938 0.13%
Tax -7,515 1,106 -2,435 12,251 -4,471 -710 -2.45%
NP -1,440 -11,230 -6,536 12,822 25,607 6,228 -
-
NP to SH -1,440 -11,230 -6,536 -2,555 23,462 6,228 -
-
Tax Rate 123.70% - - -2,145.53% 14.86% 10.23% -
Total Cost 413,999 326,231 297,679 339,781 312,023 111,327 -1.37%
-
Net Worth 408,332 416,584 443,648 447,709 465,609 452,841 0.10%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - 3,422 7,981 - -
Div Payout % - - - 0.00% 34.02% - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 408,332 416,584 443,648 447,709 465,609 452,841 0.10%
NOSH 110,461 109,916 115,176 114,074 114,120 114,065 0.03%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -0.35% -3.57% -2.24% 3.64% 7.58% 5.30% -
ROE -0.35% -2.70% -1.47% -0.57% 5.04% 1.38% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 373.49 286.58 252.78 309.10 295.86 103.06 -1.34%
EPS -1.30 -10.22 -5.67 -2.24 20.56 5.46 -
DPS 0.00 0.00 0.00 3.00 7.00 0.00 -
NAPS 3.6966 3.79 3.8519 3.9247 4.08 3.97 0.07%
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 CAGR
RPS 354.75 270.86 250.35 303.19 290.32 101.08 -1.31%
EPS -1.24 -9.66 -5.62 -2.20 20.17 5.36 -
DPS 0.00 0.00 0.00 2.94 6.86 0.00 -
NAPS 3.5111 3.5821 3.8148 3.8497 4.0036 3.8939 0.10%
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 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 -
P/RPS 0.21 0.29 0.36 0.32 0.54 0.00 -100.00%
P/EPS -61.37 -8.12 -15.86 -44.65 7.78 0.00 -100.00%
EY -1.63 -12.31 -6.31 -2.24 12.85 0.00 -100.00%
DY 0.00 0.00 0.00 3.00 4.38 0.00 -
P/NAPS 0.22 0.22 0.23 0.25 0.39 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 CAGR
Date 22/11/04 20/11/03 28/11/02 27/11/01 23/11/00 - -
Price 0.71 0.90 0.89 1.01 1.54 0.00 -
P/RPS 0.19 0.31 0.35 0.33 0.52 0.00 -100.00%
P/EPS -54.46 -8.81 -15.68 -45.09 7.49 0.00 -100.00%
EY -1.84 -11.35 -6.38 -2.22 13.35 0.00 -100.00%
DY 0.00 0.00 0.00 2.97 4.55 0.00 -
P/NAPS 0.19 0.24 0.23 0.26 0.38 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