[NILAI] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 141.69%
YoY- 142.01%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 228,468 338,736 130,303 145,189 149,758 199,504 162,207 25.67%
PBT 38,958 138,624 2,682 6,196 4,172 10,800 7,269 206.56%
Tax -9,972 -39,212 -1,115 -1,396 -1,542 -1,020 -6,336 35.34%
NP 28,986 99,412 1,567 4,800 2,630 9,780 933 890.33%
-
NP to SH 294 73,096 169 2,141 886 5,688 -4 -
-
Tax Rate 25.60% 28.29% 41.57% 22.53% 36.96% 9.44% 87.16% -
Total Cost 199,482 239,324 128,736 140,389 147,128 189,724 161,274 15.24%
-
Net Worth 420,646 442,591 422,329 424,849 425,961 426,600 448,800 -4.23%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 3,405 - - - 3,600 -
Div Payout % - - 2,015.31% - - - 0.00% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 420,646 442,591 422,329 424,849 425,961 426,600 448,800 -4.23%
NOSH 113,076 114,069 113,529 113,900 113,589 113,760 120,000 -3.88%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.69% 29.35% 1.20% 3.31% 1.76% 4.90% 0.58% -
ROE 0.07% 16.52% 0.04% 0.50% 0.21% 1.33% 0.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 202.05 296.95 114.77 127.47 131.84 175.37 135.17 30.76%
EPS 0.26 64.08 0.15 1.88 0.78 5.00 0.00 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 3.72 3.88 3.72 3.73 3.75 3.75 3.74 -0.35%
Adjusted Per Share Value based on latest NOSH - 114,117
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 196.45 291.27 112.04 124.84 128.77 171.55 139.48 25.67%
EPS 0.25 62.85 0.15 1.84 0.76 4.89 0.00 -
DPS 0.00 0.00 2.93 0.00 0.00 0.00 3.10 -
NAPS 3.617 3.8057 3.6315 3.6532 3.6627 3.6682 3.8591 -4.23%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.80 0.79 0.75 0.81 0.92 0.63 0.56 -
P/RPS 0.40 0.27 0.65 0.64 0.70 0.36 0.41 -1.63%
P/EPS 307.69 1.23 503.83 43.09 117.95 12.60 -16,800.00 -
EY 0.33 81.11 0.20 2.32 0.85 7.94 -0.01 -
DY 0.00 0.00 4.00 0.00 0.00 0.00 5.36 -
P/NAPS 0.22 0.20 0.20 0.22 0.25 0.17 0.15 29.11%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 28/02/08 16/11/07 28/08/07 29/05/07 27/02/07 -
Price 0.80 0.73 0.89 0.80 0.86 0.87 0.59 -
P/RPS 0.40 0.25 0.78 0.63 0.65 0.50 0.44 -6.16%
P/EPS 307.69 1.14 597.88 42.55 110.26 17.40 -17,700.00 -
EY 0.33 87.78 0.17 2.35 0.91 5.75 -0.01 -
DY 0.00 0.00 3.37 0.00 0.00 0.00 5.08 -
P/NAPS 0.22 0.19 0.24 0.21 0.23 0.23 0.16 23.67%

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