[NILAI] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 148.64%
YoY- -74.38%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 171,896 158,320 284,982 146,317 134,026 126,684 151,905 8.59%
PBT 24,570 11,204 58,763 9,804 6,282 4,164 10,014 82.01%
Tax -9,046 -4,656 -11,093 -5,386 -5,834 -2,096 -3,946 73.94%
NP 15,524 6,548 47,670 4,417 448 2,068 6,068 87.16%
-
NP to SH 10,808 4,372 21,619 1,040 -2,138 -464 4,677 74.88%
-
Tax Rate 36.82% 41.56% 18.88% 54.94% 92.87% 50.34% 39.40% -
Total Cost 156,372 151,772 237,312 141,900 133,578 124,616 145,837 4.76%
-
Net Worth 419,672 418,983 419,830 402,617 399,169 408,319 401,623 2.97%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 2,852 - - - 2,852 -
Div Payout % - - 13.19% - - - 60.99% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 419,672 418,983 419,830 402,617 399,169 408,319 401,623 2.97%
NOSH 114,978 113,854 114,084 114,705 113,723 115,999 114,097 0.51%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.03% 4.14% 16.73% 3.02% 0.33% 1.63% 3.99% -
ROE 2.58% 1.04% 5.15% 0.26% -0.54% -0.11% 1.16% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 149.50 139.06 249.80 127.56 117.85 109.21 133.14 8.04%
EPS 9.40 3.84 18.95 0.91 -1.88 -0.40 4.10 73.95%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 3.65 3.68 3.68 3.51 3.51 3.52 3.52 2.44%
Adjusted Per Share Value based on latest NOSH - 114,197
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 147.81 136.14 245.05 125.81 115.25 108.93 130.62 8.59%
EPS 9.29 3.76 18.59 0.89 -1.84 -0.40 4.02 74.88%
DPS 0.00 0.00 2.45 0.00 0.00 0.00 2.45 -
NAPS 3.6086 3.6027 3.61 3.462 3.4323 3.511 3.4535 2.97%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.40 1.42 1.23 1.22 0.93 0.90 0.88 -
P/RPS 0.94 1.02 0.49 0.96 0.79 0.82 0.66 26.61%
P/EPS 14.89 36.98 6.49 134.56 -49.47 -225.00 21.47 -21.66%
EY 6.71 2.70 15.41 0.74 -2.02 -0.44 4.66 27.54%
DY 0.00 0.00 2.03 0.00 0.00 0.00 2.84 -
P/NAPS 0.38 0.39 0.33 0.35 0.26 0.26 0.25 32.23%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 23/05/12 10/02/12 23/11/11 24/08/11 25/05/11 28/02/11 -
Price 1.48 1.38 1.28 1.22 1.15 0.845 0.88 -
P/RPS 0.99 0.99 0.51 0.96 0.98 0.77 0.66 31.06%
P/EPS 15.74 35.94 6.75 134.56 -61.17 -211.25 21.47 -18.71%
EY 6.35 2.78 14.80 0.74 -1.63 -0.47 4.66 22.93%
DY 0.00 0.00 1.95 0.00 0.00 0.00 2.84 -
P/NAPS 0.41 0.38 0.35 0.35 0.33 0.24 0.25 39.11%

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