[NILAI] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -102.48%
YoY- -107.46%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 284,982 109,738 67,013 31,671 151,905 123,643 72,208 149.11%
PBT 58,763 7,353 3,141 1,041 10,014 10,685 1,993 848.53%
Tax -11,093 -4,040 -2,917 -524 -3,946 -5,266 -1,647 255.40%
NP 47,670 3,313 224 517 6,068 5,419 346 2543.72%
-
NP to SH 21,619 780 -1,069 -116 4,677 3,045 -426 -
-
Tax Rate 18.88% 54.94% 92.87% 50.34% 39.40% 49.28% 82.64% -
Total Cost 237,312 106,425 66,789 31,154 145,837 118,224 71,862 121.27%
-
Net Worth 419,830 402,617 399,169 408,319 401,623 401,438 402,972 2.76%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,852 - - - 2,852 - - -
Div Payout % 13.19% - - - 60.99% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 419,830 402,617 399,169 408,319 401,623 401,438 402,972 2.76%
NOSH 114,084 114,705 113,723 115,999 114,097 114,044 115,135 -0.60%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 16.73% 3.02% 0.33% 1.63% 3.99% 4.38% 0.48% -
ROE 5.15% 0.19% -0.27% -0.03% 1.16% 0.76% -0.11% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 249.80 95.67 58.93 27.30 133.14 108.42 62.72 150.62%
EPS 18.95 0.68 -0.94 -0.10 4.10 2.67 -0.37 -
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 3.68 3.51 3.51 3.52 3.52 3.52 3.50 3.39%
Adjusted Per Share Value based on latest NOSH - 115,999
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 245.05 94.36 57.62 27.23 130.62 106.32 62.09 149.11%
EPS 18.59 0.67 -0.92 -0.10 4.02 2.62 -0.37 -
DPS 2.45 0.00 0.00 0.00 2.45 0.00 0.00 -
NAPS 3.61 3.462 3.4323 3.511 3.4535 3.4519 3.4651 2.76%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.23 1.22 0.93 0.90 0.88 0.80 0.60 -
P/RPS 0.49 1.28 1.58 3.30 0.66 0.74 0.96 -36.05%
P/EPS 6.49 179.41 -98.94 -900.00 21.47 29.96 -162.16 -
EY 15.41 0.56 -1.01 -0.11 4.66 3.34 -0.62 -
DY 2.03 0.00 0.00 0.00 2.84 0.00 0.00 -
P/NAPS 0.33 0.35 0.26 0.26 0.25 0.23 0.17 55.42%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 10/02/12 23/11/11 24/08/11 25/05/11 28/02/11 24/11/10 25/08/10 -
Price 1.28 1.22 1.15 0.845 0.88 0.80 0.60 -
P/RPS 0.51 1.28 1.95 3.09 0.66 0.74 0.96 -34.33%
P/EPS 6.75 179.41 -122.34 -845.00 21.47 29.96 -162.16 -
EY 14.80 0.56 -0.82 -0.12 4.66 3.34 -0.62 -
DY 1.95 0.00 0.00 0.00 2.84 0.00 0.00 -
P/NAPS 0.35 0.35 0.33 0.24 0.25 0.23 0.17 61.62%

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