[NILAI] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 172.97%
YoY- -74.38%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 85,948 39,580 284,982 109,738 67,013 31,671 151,905 -31.61%
PBT 12,285 2,801 58,763 7,353 3,141 1,041 10,014 14.61%
Tax -4,523 -1,164 -11,093 -4,040 -2,917 -524 -3,946 9.53%
NP 7,762 1,637 47,670 3,313 224 517 6,068 17.85%
-
NP to SH 5,404 1,093 21,619 780 -1,069 -116 4,677 10.12%
-
Tax Rate 36.82% 41.56% 18.88% 54.94% 92.87% 50.34% 39.40% -
Total Cost 78,186 37,943 237,312 106,425 66,789 31,154 145,837 -34.03%
-
Net Worth 419,672 418,983 419,830 402,617 399,169 408,319 401,623 2.97%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 2,852 - - - 2,852 -
Div Payout % - - 13.19% - - - 60.99% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 419,672 418,983 419,830 402,617 399,169 408,319 401,623 2.97%
NOSH 114,978 113,854 114,084 114,705 113,723 115,999 114,097 0.51%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.03% 4.14% 16.73% 3.02% 0.33% 1.63% 3.99% -
ROE 1.29% 0.26% 5.15% 0.19% -0.27% -0.03% 1.16% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 74.75 34.76 249.80 95.67 58.93 27.30 133.14 -31.96%
EPS 4.70 0.96 18.95 0.68 -0.94 -0.10 4.10 9.54%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 3.65 3.68 3.68 3.51 3.51 3.52 3.52 2.44%
Adjusted Per Share Value based on latest NOSH - 114,197
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 73.90 34.03 245.05 94.36 57.62 27.23 130.62 -31.61%
EPS 4.65 0.94 18.59 0.67 -0.92 -0.10 4.02 10.20%
DPS 0.00 0.00 2.45 0.00 0.00 0.00 2.45 -
NAPS 3.6086 3.6027 3.61 3.462 3.4323 3.511 3.4535 2.97%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.40 1.42 1.23 1.22 0.93 0.90 0.88 -
P/RPS 1.87 4.08 0.49 1.28 1.58 3.30 0.66 100.35%
P/EPS 29.79 147.92 6.49 179.41 -98.94 -900.00 21.47 24.42%
EY 3.36 0.68 15.41 0.56 -1.01 -0.11 4.66 -19.60%
DY 0.00 0.00 2.03 0.00 0.00 0.00 2.84 -
P/NAPS 0.38 0.39 0.33 0.35 0.26 0.26 0.25 32.23%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 23/05/12 10/02/12 23/11/11 24/08/11 25/05/11 28/02/11 -
Price 1.48 1.38 1.28 1.22 1.15 0.845 0.88 -
P/RPS 1.98 3.97 0.51 1.28 1.95 3.09 0.66 108.14%
P/EPS 31.49 143.75 6.75 179.41 -122.34 -845.00 21.47 29.12%
EY 3.18 0.70 14.80 0.56 -0.82 -0.12 4.66 -22.50%
DY 0.00 0.00 1.95 0.00 0.00 0.00 2.84 -
P/NAPS 0.41 0.38 0.35 0.35 0.33 0.24 0.25 39.11%

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