[NILAI] QoQ Annualized Quarter Result on 30-Jun-2000 [#2]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
25-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Jun-2000 [#2]
Profit Trend
QoQ- 197.95%
YoY- -70.84%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Revenue 225,796 292,669 235,694 296,956 226,804 437,959 447,813 0.69%
PBT -14,716 1,954 11,352 14,042 -9,144 50,535 42,412 -
Tax 14,716 -1,551 -4,297 -5,638 9,144 -13,489 -14,893 -
NP 0 403 7,055 8,404 0 37,046 27,518 -
-
NP to SH -13,720 403 7,055 8,404 -8,580 37,046 27,518 -
-
Tax Rate - 79.38% 37.85% 40.15% - 26.69% 35.12% -
Total Cost 225,796 292,266 228,639 288,552 226,804 400,913 420,294 0.63%
-
Net Worth 437,410 464,440 465,014 463,316 45,955,483 461,507 452,667 0.03%
Dividend
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Div - 3,454 - - - - - -
Div Payout % - 857.14% - - - - - -
Equity
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Net Worth 437,410 464,440 465,014 463,316 45,955,483 461,507 452,667 0.03%
NOSH 113,953 115,142 113,974 114,184 114,095 114,022 114,022 0.00%
Ratio Analysis
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
NP Margin 0.00% 0.14% 2.99% 2.83% 0.00% 8.46% 6.15% -
ROE -3.14% 0.09% 1.52% 1.81% -0.02% 8.03% 6.08% -
Per Share
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 198.15 254.18 206.80 260.07 198.78 384.10 392.74 0.69%
EPS -12.04 0.35 6.19 7.36 -7.52 32.49 24.13 -
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8385 4.0336 4.08 4.0576 402.78 4.0475 3.97 0.03%
Adjusted Per Share Value based on latest NOSH - 113,949
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 194.16 251.66 202.67 255.34 195.02 376.59 385.06 0.69%
EPS -11.80 0.35 6.07 7.23 -7.38 31.85 23.66 -
DPS 0.00 2.97 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7612 3.9936 3.9985 3.9839 395.1586 3.9684 3.8924 0.03%
Price Multiplier on Financial Quarter End Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - - -
Price 1.25 1.40 1.60 2.23 2.67 0.00 0.00 -
P/RPS 0.63 0.55 0.77 0.86 1.34 0.00 0.00 -100.00%
P/EPS -10.38 400.00 25.85 30.30 -35.51 0.00 0.00 -100.00%
EY -9.63 0.25 3.87 3.30 -2.82 0.00 0.00 -100.00%
DY 0.00 2.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.39 0.55 0.01 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 25/05/01 22/02/01 23/11/00 25/08/00 29/05/00 29/02/00 25/11/99 -
Price 1.10 1.24 1.54 2.21 2.55 2.53 0.00 -
P/RPS 0.56 0.49 0.74 0.85 1.28 0.66 0.00 -100.00%
P/EPS -9.14 354.29 24.88 30.03 -33.91 7.79 0.00 -100.00%
EY -10.95 0.28 4.02 3.33 -2.95 12.84 0.00 -100.00%
DY 0.00 2.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.38 0.54 0.01 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