[NILAI] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 87.41%
YoY- -105.34%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 137,534 104,695 62,146 29,784 182,509 145,173 114,234 13.13%
PBT 8,742 7,250 -296 -302 18,902 17,843 19,479 -41.29%
Tax -7,374 -5,366 -794 -640 -6,316 -5,150 -4,986 29.71%
NP 1,368 1,884 -1,090 -942 12,586 12,693 14,493 -79.17%
-
NP to SH -12,909 9,751 -8,778 -976 -7,754 -1,749 147 -
-
Tax Rate 84.35% 74.01% - - 33.41% 28.86% 25.60% -
Total Cost 136,166 102,811 63,236 30,726 169,923 132,480 99,741 22.99%
-
Net Worth 400,390 402,585 405,840 411,962 413,926 421,817 420,646 -3.22%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,851 - - - 2,280 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 400,390 402,585 405,840 411,962 413,926 421,817 420,646 -3.22%
NOSH 114,071 114,046 114,000 113,488 114,029 114,313 113,076 0.58%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.99% 1.80% -1.75% -3.16% 6.90% 8.74% 12.69% -
ROE -3.22% 2.42% -2.16% -0.24% -1.87% -0.41% 0.03% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 120.57 91.80 54.51 26.24 160.05 127.00 101.02 12.48%
EPS -11.32 -8.55 -7.70 0.86 -6.80 -1.53 0.13 -
DPS 2.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 3.51 3.53 3.56 3.63 3.63 3.69 3.72 -3.78%
Adjusted Per Share Value based on latest NOSH - 113,488
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 118.26 90.02 53.44 25.61 156.93 124.83 98.23 13.13%
EPS -11.10 8.38 -7.55 -0.84 -6.67 -1.50 0.13 -
DPS 2.45 0.00 0.00 0.00 1.96 0.00 0.00 -
NAPS 3.4429 3.4617 3.4897 3.5424 3.5592 3.6271 3.617 -3.22%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.56 0.60 0.60 0.52 0.78 0.90 0.80 -
P/RPS 0.46 0.65 1.10 1.98 0.49 0.71 0.79 -30.20%
P/EPS -4.95 7.02 -7.79 -60.47 -11.47 -58.82 615.38 -
EY -20.21 14.25 -12.83 -1.65 -8.72 -1.70 0.16 -
DY 4.46 0.00 0.00 0.00 2.56 0.00 0.00 -
P/NAPS 0.16 0.17 0.17 0.14 0.21 0.24 0.22 -19.08%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 27/08/09 28/05/09 26/02/09 28/11/08 29/08/08 -
Price 0.71 0.70 0.60 0.54 0.56 0.55 0.80 -
P/RPS 0.59 0.76 1.10 2.06 0.35 0.43 0.79 -17.64%
P/EPS -6.27 8.19 -7.79 -62.79 -8.24 -35.95 615.38 -
EY -15.94 12.21 -12.83 -1.59 -12.14 -2.78 0.16 -
DY 3.52 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.20 0.20 0.17 0.15 0.15 0.15 0.22 -6.14%

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