[NILAI] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 287.31%
YoY- 316.47%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 155,047 116,139 120,313 116,155 100,270 75,821 99,891 34.02%
PBT 4,474 2,486 4,464 6,276 -2,598 -2,067 -383 -
Tax -1,453 752 -3,028 -743 -356 -3,388 -936 34.03%
NP 3,021 3,238 1,436 5,533 -2,954 -5,455 -1,319 -
-
NP to SH 3,021 3,238 1,436 5,533 -2,954 -5,455 -1,319 -
-
Tax Rate 32.48% -30.25% 67.83% 11.84% - - - -
Total Cost 152,026 112,901 118,877 110,622 103,224 81,276 101,210 31.12%
-
Net Worth 427,488 424,645 408,332 418,407 416,161 425,922 416,584 1.73%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 427,488 424,645 408,332 418,407 416,161 425,922 416,584 1.73%
NOSH 114,222 114,014 110,461 112,918 113,615 113,883 109,916 2.59%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.95% 2.79% 1.19% 4.76% -2.95% -7.19% -1.32% -
ROE 0.71% 0.76% 0.35% 1.32% -0.71% -1.28% -0.32% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 135.74 101.86 108.92 102.87 88.25 66.58 90.88 30.63%
EPS 1.80 2.84 1.30 4.90 -2.60 -4.79 -1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7426 3.7245 3.6966 3.7054 3.6629 3.74 3.79 -0.83%
Adjusted Per Share Value based on latest NOSH - 112,918
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 133.32 99.86 103.45 99.88 86.22 65.20 85.89 34.02%
EPS 2.60 2.78 1.23 4.76 -2.54 -4.69 -1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6759 3.6514 3.5111 3.5978 3.5785 3.6624 3.5821 1.73%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.66 0.67 0.80 0.82 0.90 0.83 0.83 -
P/RPS 0.49 0.66 0.73 0.80 1.02 1.25 0.91 -33.78%
P/EPS 24.95 23.59 61.54 16.73 -34.62 -17.33 -69.17 -
EY 4.01 4.24 1.62 5.98 -2.89 -5.77 -1.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.18 0.22 0.22 0.25 0.22 0.22 -12.51%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 24/02/05 22/11/04 24/08/04 31/05/04 26/02/04 20/11/03 -
Price 0.55 0.67 0.71 0.80 0.76 0.94 0.90 -
P/RPS 0.41 0.66 0.65 0.78 0.86 1.41 0.99 -44.40%
P/EPS 20.80 23.59 54.62 16.33 -29.23 -19.62 -75.00 -
EY 4.81 4.24 1.83 6.13 -3.42 -5.10 -1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.18 0.19 0.22 0.21 0.25 0.24 -26.87%

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