[NILAI] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -113.69%
YoY- 95.15%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 126,684 151,905 164,857 144,416 172,844 137,534 139,593 -6.26%
PBT 4,164 10,014 14,246 3,986 15,484 8,742 9,666 -42.98%
Tax -2,096 -3,946 -7,021 -3,294 -5,692 -7,374 -7,154 -55.92%
NP 2,068 6,068 7,225 692 9,792 1,368 2,512 -12.17%
-
NP to SH -464 4,677 4,060 -852 6,224 -12,909 13,001 -
-
Tax Rate 50.34% 39.40% 49.28% 82.64% 36.76% 84.35% 74.01% -
Total Cost 124,616 145,837 157,632 143,724 163,052 136,166 137,081 -6.16%
-
Net Worth 408,319 401,623 401,438 402,972 402,729 400,390 402,585 0.94%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 2,852 - - - 2,851 - -
Div Payout % - 60.99% - - - 0.00% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 408,319 401,623 401,438 402,972 402,729 400,390 402,585 0.94%
NOSH 115,999 114,097 114,044 115,135 114,411 114,071 114,046 1.13%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.63% 3.99% 4.38% 0.48% 5.67% 0.99% 1.80% -
ROE -0.11% 1.16% 1.01% -0.21% 1.55% -3.22% 3.23% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 109.21 133.14 144.55 125.43 151.07 120.57 122.40 -7.32%
EPS -0.40 4.10 3.56 -0.74 5.44 -11.32 -11.40 -89.30%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 3.52 3.52 3.52 3.50 3.52 3.51 3.53 -0.18%
Adjusted Per Share Value based on latest NOSH - 113,908
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 108.93 130.62 141.76 124.18 148.62 118.26 120.03 -6.26%
EPS -0.40 4.02 3.49 -0.73 5.35 -11.10 11.18 -
DPS 0.00 2.45 0.00 0.00 0.00 2.45 0.00 -
NAPS 3.511 3.4535 3.4519 3.4651 3.463 3.4429 3.4617 0.94%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.90 0.88 0.80 0.60 0.70 0.56 0.60 -
P/RPS 0.82 0.66 0.55 0.48 0.46 0.46 0.49 40.99%
P/EPS -225.00 21.47 22.47 -81.08 12.87 -4.95 5.26 -
EY -0.44 4.66 4.45 -1.23 7.77 -20.21 19.00 -
DY 0.00 2.84 0.00 0.00 0.00 4.46 0.00 -
P/NAPS 0.26 0.25 0.23 0.17 0.20 0.16 0.17 32.77%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 28/02/11 24/11/10 25/08/10 26/05/10 24/02/10 25/11/09 -
Price 0.845 0.88 0.80 0.60 0.68 0.71 0.70 -
P/RPS 0.77 0.66 0.55 0.48 0.45 0.59 0.57 22.22%
P/EPS -211.25 21.47 22.47 -81.08 12.50 -6.27 6.14 -
EY -0.47 4.66 4.45 -1.23 8.00 -15.94 16.29 -
DY 0.00 2.84 0.00 0.00 0.00 3.52 0.00 -
P/NAPS 0.24 0.25 0.23 0.17 0.19 0.20 0.20 12.93%

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