[NILAI] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -68.85%
YoY- 119.42%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 84,684 130,303 108,892 74,879 49,876 162,207 113,105 -17.53%
PBT 34,656 2,682 4,647 2,086 2,700 7,269 -240 -
Tax -9,803 -1,115 -1,047 -771 -255 -6,336 -3,083 116.08%
NP 24,853 1,567 3,600 1,315 2,445 933 -3,323 -
-
NP to SH 18,274 169 1,606 443 1,422 -4 -3,823 -
-
Tax Rate 28.29% 41.57% 22.53% 36.96% 9.44% 87.16% - -
Total Cost 59,831 128,736 105,292 73,564 47,431 161,274 116,428 -35.81%
-
Net Worth 442,591 422,329 424,849 425,961 426,600 448,800 423,383 2.99%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 3,405 - - - 3,600 - -
Div Payout % - 2,015.31% - - - 0.00% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 442,591 422,329 424,849 425,961 426,600 448,800 423,383 2.99%
NOSH 114,069 113,529 113,900 113,589 113,760 120,000 114,119 -0.02%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 29.35% 1.20% 3.31% 1.76% 4.90% 0.58% -2.94% -
ROE 4.13% 0.04% 0.38% 0.10% 0.33% 0.00% -0.90% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 74.24 114.77 95.60 65.92 43.84 135.17 99.11 -17.50%
EPS 16.02 0.15 1.41 0.39 1.25 0.00 -3.35 -
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 3.88 3.72 3.73 3.75 3.75 3.74 3.71 3.02%
Adjusted Per Share Value based on latest NOSH - 113,837
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 72.82 112.04 93.63 64.39 42.89 139.48 97.26 -17.53%
EPS 15.71 0.15 1.38 0.38 1.22 0.00 -3.29 -
DPS 0.00 2.93 0.00 0.00 0.00 3.10 0.00 -
NAPS 3.8057 3.6315 3.6532 3.6627 3.6682 3.8591 3.6406 2.99%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.79 0.75 0.81 0.92 0.63 0.56 0.47 -
P/RPS 1.06 0.65 0.85 1.40 1.44 0.41 0.47 71.89%
P/EPS 4.93 503.83 57.45 235.90 50.40 -16,800.00 -14.03 -
EY 20.28 0.20 1.74 0.42 1.98 -0.01 -7.13 -
DY 0.00 4.00 0.00 0.00 0.00 5.36 0.00 -
P/NAPS 0.20 0.20 0.22 0.25 0.17 0.15 0.13 33.23%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 16/11/07 28/08/07 29/05/07 27/02/07 27/11/06 -
Price 0.73 0.89 0.80 0.86 0.87 0.59 0.57 -
P/RPS 0.98 0.78 0.84 1.30 1.98 0.44 0.58 41.81%
P/EPS 4.56 597.88 56.74 220.51 69.60 -17,700.00 -17.01 -
EY 21.95 0.17 1.76 0.45 1.44 -0.01 -5.88 -
DY 0.00 3.37 0.00 0.00 0.00 5.08 0.00 -
P/NAPS 0.19 0.24 0.21 0.23 0.23 0.16 0.15 17.05%

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