[NILAI] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 147.67%
YoY- -67.05%
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 150,806 155,212 153,804 162,321 373,001 455,376 620,188 -61.00%
PBT -320 1,090 2,100 1,820 1,912 -6,632 17,896 -
Tax -4,110 -4,610 -6,696 6,009 -2,652 -3,600 -5,812 -20.60%
NP -4,430 -3,520 -4,596 7,829 -740 -10,232 12,084 -
-
NP to SH -5,097 -4,562 -4,596 2,393 -5,020 -13,580 12,084 -
-
Tax Rate - 422.94% 318.86% -330.16% 138.70% - 32.48% -
Total Cost 155,237 158,732 158,400 154,492 373,741 465,608 608,104 -59.72%
-
Net Worth 423,382 426,547 353,157 428,274 418,907 418,400 427,488 -0.64%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 423,382 426,547 353,157 428,274 418,907 418,400 427,488 -0.64%
NOSH 114,119 114,050 94,180 113,842 114,090 114,117 114,222 -0.06%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -2.94% -2.27% -2.99% 4.82% -0.20% -2.25% 1.95% -
ROE -1.20% -1.07% -1.30% 0.56% -1.20% -3.25% 2.83% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 132.15 136.09 163.31 142.58 326.93 399.04 542.97 -60.98%
EPS -4.47 -4.00 -4.88 2.10 -4.40 -11.90 7.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.71 3.74 3.7498 3.762 3.6717 3.6664 3.7426 -0.58%
Adjusted Per Share Value based on latest NOSH - 113,996
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 129.67 133.46 132.25 139.58 320.73 391.57 533.28 -61.00%
EPS -4.38 -3.92 -3.95 2.06 -4.32 -11.68 10.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6406 3.6678 3.0367 3.6826 3.6021 3.5977 3.6759 -0.64%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.47 0.55 0.53 0.50 0.69 0.69 0.66 -
P/RPS 0.36 0.40 0.32 0.35 0.21 0.17 0.12 107.86%
P/EPS -10.52 -13.75 -10.86 23.79 -15.68 -5.80 6.24 -
EY -9.50 -7.27 -9.21 4.20 -6.38 -17.25 16.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.15 0.14 0.13 0.19 0.19 0.18 -19.48%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 23/08/06 20/06/06 27/02/06 29/11/05 26/08/05 26/05/05 -
Price 0.57 0.46 0.58 0.58 0.72 0.68 0.55 -
P/RPS 0.43 0.34 0.36 0.41 0.22 0.17 0.10 164.19%
P/EPS -12.76 -11.50 -11.89 27.59 -16.36 -5.71 5.20 -
EY -7.84 -8.70 -8.41 3.62 -6.11 -17.50 19.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.12 0.15 0.15 0.20 0.19 0.15 0.00%

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