[NILAI] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -99.6%
YoY- -66.82%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 119,136 182,509 193,564 228,468 338,736 130,303 145,189 -12.34%
PBT -1,208 18,902 23,790 38,958 138,624 2,682 6,196 -
Tax -2,560 -6,316 -6,866 -9,972 -39,212 -1,115 -1,396 49.76%
NP -3,768 12,586 16,924 28,986 99,412 1,567 4,800 -
-
NP to SH -3,904 -7,754 -2,332 294 73,096 169 2,141 -
-
Tax Rate - 33.41% 28.86% 25.60% 28.29% 41.57% 22.53% -
Total Cost 122,904 169,923 176,640 199,482 239,324 128,736 140,389 -8.47%
-
Net Worth 411,962 413,926 421,817 420,646 442,591 422,329 424,849 -2.03%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 2,280 - - - 3,405 - -
Div Payout % - 0.00% - - - 2,015.31% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 411,962 413,926 421,817 420,646 442,591 422,329 424,849 -2.03%
NOSH 113,488 114,029 114,313 113,076 114,069 113,529 113,900 -0.24%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -3.16% 6.90% 8.74% 12.69% 29.35% 1.20% 3.31% -
ROE -0.95% -1.87% -0.55% 0.07% 16.52% 0.04% 0.50% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 104.98 160.05 169.33 202.05 296.95 114.77 127.47 -12.12%
EPS 3.44 -6.80 -2.04 0.26 64.08 0.15 1.88 49.54%
DPS 0.00 2.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 3.63 3.63 3.69 3.72 3.88 3.72 3.73 -1.79%
Adjusted Per Share Value based on latest NOSH - 114,035
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 102.44 156.93 166.44 196.45 291.27 112.04 124.84 -12.34%
EPS -3.36 -6.67 -2.01 0.25 62.85 0.15 1.84 -
DPS 0.00 1.96 0.00 0.00 0.00 2.93 0.00 -
NAPS 3.5424 3.5592 3.6271 3.617 3.8057 3.6315 3.6532 -2.03%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.52 0.78 0.90 0.80 0.79 0.75 0.81 -
P/RPS 0.50 0.49 0.53 0.40 0.27 0.65 0.64 -15.16%
P/EPS -15.12 -11.47 -44.12 307.69 1.23 503.83 43.09 -
EY -6.62 -8.72 -2.27 0.33 81.11 0.20 2.32 -
DY 0.00 2.56 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 0.14 0.21 0.24 0.22 0.20 0.20 0.22 -25.99%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 26/02/09 28/11/08 29/08/08 29/05/08 28/02/08 16/11/07 -
Price 0.54 0.56 0.55 0.80 0.73 0.89 0.80 -
P/RPS 0.51 0.35 0.32 0.40 0.25 0.78 0.63 -13.12%
P/EPS -15.70 -8.24 -26.96 307.69 1.14 597.88 42.55 -
EY -6.37 -12.14 -3.71 0.33 87.78 0.17 2.35 -
DY 0.00 3.57 0.00 0.00 0.00 3.37 0.00 -
P/NAPS 0.15 0.15 0.15 0.22 0.19 0.24 0.21 -20.07%

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