[NILAI] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 10713.02%
YoY- 1185.09%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 182,509 145,173 114,234 84,684 130,303 108,892 74,879 80.62%
PBT 18,902 17,843 19,479 34,656 2,682 4,647 2,086 331.74%
Tax -6,316 -5,150 -4,986 -9,803 -1,115 -1,047 -771 303.79%
NP 12,586 12,693 14,493 24,853 1,567 3,600 1,315 347.71%
-
NP to SH -7,754 -1,749 147 18,274 169 1,606 443 -
-
Tax Rate 33.41% 28.86% 25.60% 28.29% 41.57% 22.53% 36.96% -
Total Cost 169,923 132,480 99,741 59,831 128,736 105,292 73,564 74.29%
-
Net Worth 413,926 421,817 420,646 442,591 422,329 424,849 425,961 -1.88%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,280 - - - 3,405 - - -
Div Payout % 0.00% - - - 2,015.31% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 413,926 421,817 420,646 442,591 422,329 424,849 425,961 -1.88%
NOSH 114,029 114,313 113,076 114,069 113,529 113,900 113,589 0.25%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.90% 8.74% 12.69% 29.35% 1.20% 3.31% 1.76% -
ROE -1.87% -0.41% 0.03% 4.13% 0.04% 0.38% 0.10% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 160.05 127.00 101.02 74.24 114.77 95.60 65.92 80.15%
EPS -6.80 -1.53 0.13 16.02 0.15 1.41 0.39 -
DPS 2.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.63 3.69 3.72 3.88 3.72 3.73 3.75 -2.13%
Adjusted Per Share Value based on latest NOSH - 114,069
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 156.93 124.83 98.23 72.82 112.04 93.63 64.39 80.61%
EPS -6.67 -1.50 0.13 15.71 0.15 1.38 0.38 -
DPS 1.96 0.00 0.00 0.00 2.93 0.00 0.00 -
NAPS 3.5592 3.6271 3.617 3.8057 3.6315 3.6532 3.6627 -1.88%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.78 0.90 0.80 0.79 0.75 0.81 0.92 -
P/RPS 0.49 0.71 0.79 1.06 0.65 0.85 1.40 -50.17%
P/EPS -11.47 -58.82 615.38 4.93 503.83 57.45 235.90 -
EY -8.72 -1.70 0.16 20.28 0.20 1.74 0.42 -
DY 2.56 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.22 0.20 0.20 0.22 0.25 -10.92%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 28/11/08 29/08/08 29/05/08 28/02/08 16/11/07 28/08/07 -
Price 0.56 0.55 0.80 0.73 0.89 0.80 0.86 -
P/RPS 0.35 0.43 0.79 0.98 0.78 0.84 1.30 -58.13%
P/EPS -8.24 -35.95 615.38 4.56 597.88 56.74 220.51 -
EY -12.14 -2.78 0.16 21.95 0.17 1.76 0.45 -
DY 3.57 0.00 0.00 0.00 3.37 0.00 0.00 -
P/NAPS 0.15 0.15 0.22 0.19 0.24 0.21 0.23 -24.69%

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