[NILAI] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -68.81%
YoY- -37.33%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 336,738 216,425 100,270 330,429 254,378 154,487 71,708 179.63%
PBT 8,142 3,678 -2,598 -8,970 -5,724 -5,342 -3,333 -
Tax -4,127 -1,099 -356 -3,108 -1,431 -495 52 -
NP 4,015 2,579 -2,954 -12,078 -7,155 -5,837 -3,281 -
-
NP to SH 4,015 2,579 -2,954 -12,078 -7,155 -5,837 -3,281 -
-
Tax Rate 50.69% 29.88% - - - - - -
Total Cost 332,723 213,846 103,224 342,507 261,533 160,324 74,989 169.28%
-
Net Worth 424,052 415,488 416,161 420,360 430,435 437,202 428,792 -0.73%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 3,420 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 424,052 415,488 416,161 420,360 430,435 437,202 428,792 -0.73%
NOSH 114,714 112,130 113,615 114,005 113,571 114,450 113,137 0.92%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.19% 1.19% -2.95% -3.66% -2.81% -3.78% -4.58% -
ROE 0.95% 0.62% -0.71% -2.87% -1.66% -1.34% -0.77% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 293.54 193.01 88.25 289.84 223.98 134.98 63.38 177.07%
EPS 3.50 2.30 -2.60 -10.59 -6.30 -5.10 -2.90 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.6966 3.7054 3.6629 3.6872 3.79 3.82 3.79 -1.64%
Adjusted Per Share Value based on latest NOSH - 113,883
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 289.55 186.10 86.22 284.13 218.73 132.84 61.66 179.63%
EPS 3.45 2.22 -2.54 -10.39 -6.15 -5.02 -2.82 -
DPS 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
NAPS 3.6463 3.5727 3.5785 3.6146 3.7012 3.7594 3.6871 -0.73%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.80 0.82 0.90 0.83 0.83 0.83 0.80 -
P/RPS 0.27 0.42 1.02 0.29 0.37 0.61 1.26 -64.09%
P/EPS 22.86 35.65 -34.62 -7.83 -13.17 -16.27 -27.59 -
EY 4.38 2.80 -2.89 -12.76 -7.59 -6.14 -3.63 -
DY 0.00 0.00 0.00 3.61 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.25 0.23 0.22 0.22 0.21 3.14%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 22/11/04 24/08/04 31/05/04 26/02/04 20/11/03 26/08/03 28/05/03 -
Price 0.71 0.80 0.76 0.94 0.90 0.90 0.83 -
P/RPS 0.24 0.41 0.86 0.32 0.40 0.67 1.31 -67.64%
P/EPS 20.29 34.78 -29.23 -8.87 -14.29 -17.65 -28.62 -
EY 4.93 2.87 -3.42 -11.27 -7.00 -5.67 -3.49 -
DY 0.00 0.00 0.00 3.19 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.21 0.25 0.24 0.24 0.22 -9.28%

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