[NILAI] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 262.53%
YoY- 142.01%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 114,234 84,684 130,303 108,892 74,879 49,876 162,207 -20.86%
PBT 19,479 34,656 2,682 4,647 2,086 2,700 7,269 93.04%
Tax -4,986 -9,803 -1,115 -1,047 -771 -255 -6,336 -14.77%
NP 14,493 24,853 1,567 3,600 1,315 2,445 933 523.60%
-
NP to SH 147 18,274 169 1,606 443 1,422 -4 -
-
Tax Rate 25.60% 28.29% 41.57% 22.53% 36.96% 9.44% 87.16% -
Total Cost 99,741 59,831 128,736 105,292 73,564 47,431 161,274 -27.43%
-
Net Worth 420,646 442,591 422,329 424,849 425,961 426,600 448,800 -4.23%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 3,405 - - - 3,600 -
Div Payout % - - 2,015.31% - - - 0.00% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 420,646 442,591 422,329 424,849 425,961 426,600 448,800 -4.23%
NOSH 113,076 114,069 113,529 113,900 113,589 113,760 120,000 -3.88%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.69% 29.35% 1.20% 3.31% 1.76% 4.90% 0.58% -
ROE 0.03% 4.13% 0.04% 0.38% 0.10% 0.33% 0.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 101.02 74.24 114.77 95.60 65.92 43.84 135.17 -17.66%
EPS 0.13 16.02 0.15 1.41 0.39 1.25 0.00 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 3.72 3.88 3.72 3.73 3.75 3.75 3.74 -0.35%
Adjusted Per Share Value based on latest NOSH - 114,117
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 98.23 72.82 112.04 93.63 64.39 42.89 139.48 -20.86%
EPS 0.13 15.71 0.15 1.38 0.38 1.22 0.00 -
DPS 0.00 0.00 2.93 0.00 0.00 0.00 3.10 -
NAPS 3.617 3.8057 3.6315 3.6532 3.6627 3.6682 3.8591 -4.23%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.80 0.79 0.75 0.81 0.92 0.63 0.56 -
P/RPS 0.79 1.06 0.65 0.85 1.40 1.44 0.41 54.90%
P/EPS 615.38 4.93 503.83 57.45 235.90 50.40 -16,800.00 -
EY 0.16 20.28 0.20 1.74 0.42 1.98 -0.01 -
DY 0.00 0.00 4.00 0.00 0.00 0.00 5.36 -
P/NAPS 0.22 0.20 0.20 0.22 0.25 0.17 0.15 29.11%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 28/02/08 16/11/07 28/08/07 29/05/07 27/02/07 -
Price 0.80 0.73 0.89 0.80 0.86 0.87 0.59 -
P/RPS 0.79 0.98 0.78 0.84 1.30 1.98 0.44 47.77%
P/EPS 615.38 4.56 597.88 56.74 220.51 69.60 -17,700.00 -
EY 0.16 21.95 0.17 1.76 0.45 1.44 -0.01 -
DY 0.00 0.00 3.37 0.00 0.00 0.00 5.08 -
P/NAPS 0.22 0.19 0.24 0.21 0.23 0.23 0.16 23.67%

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