[NILAI] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 43152.07%
YoY- 1185.09%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 182,509 193,564 228,468 338,736 130,303 145,189 149,758 14.02%
PBT 18,902 23,790 38,958 138,624 2,682 6,196 4,172 172.55%
Tax -6,316 -6,866 -9,972 -39,212 -1,115 -1,396 -1,542 154.90%
NP 12,586 16,924 28,986 99,412 1,567 4,800 2,630 182.63%
-
NP to SH -7,754 -2,332 294 73,096 169 2,141 886 -
-
Tax Rate 33.41% 28.86% 25.60% 28.29% 41.57% 22.53% 36.96% -
Total Cost 169,923 176,640 199,482 239,324 128,736 140,389 147,128 10.03%
-
Net Worth 413,926 421,817 420,646 442,591 422,329 424,849 425,961 -1.88%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,280 - - - 3,405 - - -
Div Payout % 0.00% - - - 2,015.31% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 413,926 421,817 420,646 442,591 422,329 424,849 425,961 -1.88%
NOSH 114,029 114,313 113,076 114,069 113,529 113,900 113,589 0.25%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.90% 8.74% 12.69% 29.35% 1.20% 3.31% 1.76% -
ROE -1.87% -0.55% 0.07% 16.52% 0.04% 0.50% 0.21% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 160.05 169.33 202.05 296.95 114.77 127.47 131.84 13.73%
EPS -6.80 -2.04 0.26 64.08 0.15 1.88 0.78 -
DPS 2.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.63 3.69 3.72 3.88 3.72 3.73 3.75 -2.13%
Adjusted Per Share Value based on latest NOSH - 114,069
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 156.93 166.44 196.45 291.27 112.04 124.84 128.77 14.02%
EPS -6.67 -2.01 0.25 62.85 0.15 1.84 0.76 -
DPS 1.96 0.00 0.00 0.00 2.93 0.00 0.00 -
NAPS 3.5592 3.6271 3.617 3.8057 3.6315 3.6532 3.6627 -1.88%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.78 0.90 0.80 0.79 0.75 0.81 0.92 -
P/RPS 0.49 0.53 0.40 0.27 0.65 0.64 0.70 -21.07%
P/EPS -11.47 -44.12 307.69 1.23 503.83 43.09 117.95 -
EY -8.72 -2.27 0.33 81.11 0.20 2.32 0.85 -
DY 2.56 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.22 0.20 0.20 0.22 0.25 -10.92%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 28/11/08 29/08/08 29/05/08 28/02/08 16/11/07 28/08/07 -
Price 0.56 0.55 0.80 0.73 0.89 0.80 0.86 -
P/RPS 0.35 0.32 0.40 0.25 0.78 0.63 0.65 -33.68%
P/EPS -8.24 -26.96 307.69 1.14 597.88 42.55 110.26 -
EY -12.14 -3.71 0.33 87.78 0.17 2.35 0.91 -
DY 3.57 0.00 0.00 0.00 3.37 0.00 0.00 -
P/NAPS 0.15 0.15 0.22 0.19 0.24 0.21 0.23 -24.69%

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