[NILAI] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -109.92%
YoY- -107.46%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 284,982 146,317 134,026 126,684 151,905 164,857 144,416 57.13%
PBT 58,763 9,804 6,282 4,164 10,014 14,246 3,986 498.29%
Tax -11,093 -5,386 -5,834 -2,096 -3,946 -7,021 -3,294 124.17%
NP 47,670 4,417 448 2,068 6,068 7,225 692 1567.54%
-
NP to SH 21,619 1,040 -2,138 -464 4,677 4,060 -852 -
-
Tax Rate 18.88% 54.94% 92.87% 50.34% 39.40% 49.28% 82.64% -
Total Cost 237,312 141,900 133,578 124,616 145,837 157,632 143,724 39.57%
-
Net Worth 419,830 402,617 399,169 408,319 401,623 401,438 402,972 2.76%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,852 - - - 2,852 - - -
Div Payout % 13.19% - - - 60.99% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 419,830 402,617 399,169 408,319 401,623 401,438 402,972 2.76%
NOSH 114,084 114,705 113,723 115,999 114,097 114,044 115,135 -0.60%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 16.73% 3.02% 0.33% 1.63% 3.99% 4.38% 0.48% -
ROE 5.15% 0.26% -0.54% -0.11% 1.16% 1.01% -0.21% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 249.80 127.56 117.85 109.21 133.14 144.55 125.43 58.09%
EPS 18.95 0.91 -1.88 -0.40 4.10 3.56 -0.74 -
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 3.68 3.51 3.51 3.52 3.52 3.52 3.50 3.39%
Adjusted Per Share Value based on latest NOSH - 115,999
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 245.05 125.81 115.25 108.93 130.62 141.76 124.18 57.13%
EPS 18.59 0.89 -1.84 -0.40 4.02 3.49 -0.73 -
DPS 2.45 0.00 0.00 0.00 2.45 0.00 0.00 -
NAPS 3.61 3.462 3.4323 3.511 3.4535 3.4519 3.4651 2.76%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.23 1.22 0.93 0.90 0.88 0.80 0.60 -
P/RPS 0.49 0.96 0.79 0.82 0.66 0.55 0.48 1.38%
P/EPS 6.49 134.56 -49.47 -225.00 21.47 22.47 -81.08 -
EY 15.41 0.74 -2.02 -0.44 4.66 4.45 -1.23 -
DY 2.03 0.00 0.00 0.00 2.84 0.00 0.00 -
P/NAPS 0.33 0.35 0.26 0.26 0.25 0.23 0.17 55.42%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 10/02/12 23/11/11 24/08/11 25/05/11 28/02/11 24/11/10 25/08/10 -
Price 1.28 1.22 1.15 0.845 0.88 0.80 0.60 -
P/RPS 0.51 0.96 0.98 0.77 0.66 0.55 0.48 4.11%
P/EPS 6.75 134.56 -61.17 -211.25 21.47 22.47 -81.08 -
EY 14.80 0.74 -1.63 -0.47 4.66 4.45 -1.23 -
DY 1.95 0.00 0.00 0.00 2.84 0.00 0.00 -
P/NAPS 0.35 0.35 0.33 0.24 0.25 0.23 0.17 61.62%

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