[NILAI] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -89.48%
YoY- 4325.0%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 145,173 114,234 84,684 130,303 108,892 74,879 49,876 103.46%
PBT 17,843 19,479 34,656 2,682 4,647 2,086 2,700 250.94%
Tax -5,150 -4,986 -9,803 -1,115 -1,047 -771 -255 637.56%
NP 12,693 14,493 24,853 1,567 3,600 1,315 2,445 198.91%
-
NP to SH -1,749 147 18,274 169 1,606 443 1,422 -
-
Tax Rate 28.86% 25.60% 28.29% 41.57% 22.53% 36.96% 9.44% -
Total Cost 132,480 99,741 59,831 128,736 105,292 73,564 47,431 97.96%
-
Net Worth 421,817 420,646 442,591 422,329 424,849 425,961 426,600 -0.74%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 3,405 - - - -
Div Payout % - - - 2,015.31% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 421,817 420,646 442,591 422,329 424,849 425,961 426,600 -0.74%
NOSH 114,313 113,076 114,069 113,529 113,900 113,589 113,760 0.32%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.74% 12.69% 29.35% 1.20% 3.31% 1.76% 4.90% -
ROE -0.41% 0.03% 4.13% 0.04% 0.38% 0.10% 0.33% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 127.00 101.02 74.24 114.77 95.60 65.92 43.84 102.82%
EPS -1.53 0.13 16.02 0.15 1.41 0.39 1.25 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.69 3.72 3.88 3.72 3.73 3.75 3.75 -1.06%
Adjusted Per Share Value based on latest NOSH - 114,032
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 124.83 98.23 72.82 112.04 93.63 64.39 42.89 103.45%
EPS -1.50 0.13 15.71 0.15 1.38 0.38 1.22 -
DPS 0.00 0.00 0.00 2.93 0.00 0.00 0.00 -
NAPS 3.6271 3.617 3.8057 3.6315 3.6532 3.6627 3.6682 -0.74%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.90 0.80 0.79 0.75 0.81 0.92 0.63 -
P/RPS 0.71 0.79 1.06 0.65 0.85 1.40 1.44 -37.50%
P/EPS -58.82 615.38 4.93 503.83 57.45 235.90 50.40 -
EY -1.70 0.16 20.28 0.20 1.74 0.42 1.98 -
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.22 0.20 0.20 0.22 0.25 0.17 25.76%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 29/05/08 28/02/08 16/11/07 28/08/07 29/05/07 -
Price 0.55 0.80 0.73 0.89 0.80 0.86 0.87 -
P/RPS 0.43 0.79 0.98 0.78 0.84 1.30 1.98 -63.76%
P/EPS -35.95 615.38 4.56 597.88 56.74 220.51 69.60 -
EY -2.78 0.16 21.95 0.17 1.76 0.45 1.44 -
DY 0.00 0.00 0.00 3.37 0.00 0.00 0.00 -
P/NAPS 0.15 0.22 0.19 0.24 0.21 0.23 0.23 -24.73%

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