[NILAI] QoQ Quarter Result on 30-Jun-2006 [#2]

Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 22.19%
YoY- 89.89%
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 49,876 49,084 35,025 39,155 38,451 31,624 52,063 -2.82%
PBT 2,700 7,516 -785 20 525 2,639 4,749 -31.39%
Tax -255 -3,262 -778 -631 -1,674 5,641 -189 22.12%
NP 2,445 4,254 -1,563 -611 -1,149 8,280 4,560 -34.02%
-
NP to SH 1,422 3,835 -1,542 -894 -1,149 6,076 3,025 -39.57%
-
Tax Rate 9.44% 43.40% - 3,155.00% 318.86% -213.76% 3.98% -
Total Cost 47,431 44,830 36,588 39,766 39,600 23,344 47,503 -0.10%
-
Net Worth 426,600 427,043 423,764 428,661 353,157 559,493 419,128 1.18%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 3,424 - - - - - -
Div Payout % - 89.29% - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 426,600 427,043 423,764 428,661 353,157 559,493 419,128 1.18%
NOSH 113,760 114,136 114,222 114,615 94,180 113,996 114,150 -0.22%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.90% 8.67% -4.46% -1.56% -2.99% 26.18% 8.76% -
ROE 0.33% 0.90% -0.36% -0.21% -0.33% 1.09% 0.72% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 43.84 43.00 30.66 34.16 40.83 27.74 45.61 -2.60%
EPS 1.25 3.36 -1.35 -0.78 -1.22 5.33 2.65 -39.43%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.75 3.7415 3.71 3.74 3.7498 4.908 3.6717 1.41%
Adjusted Per Share Value based on latest NOSH - 114,615
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 42.89 42.21 30.12 33.67 33.06 27.19 44.77 -2.82%
EPS 1.22 3.30 -1.33 -0.77 -0.99 5.22 2.60 -39.64%
DPS 0.00 2.94 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6682 3.672 3.6438 3.6859 3.0367 4.8109 3.604 1.18%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.63 0.56 0.47 0.55 0.53 0.50 0.69 -
P/RPS 1.44 1.30 1.53 1.61 1.30 1.80 1.51 -3.11%
P/EPS 50.40 16.67 -34.81 -70.51 -43.44 9.38 26.04 55.37%
EY 1.98 6.00 -2.87 -1.42 -2.30 10.66 3.84 -35.72%
DY 0.00 5.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.15 0.13 0.15 0.14 0.10 0.19 -7.15%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 27/02/07 27/11/06 23/08/06 20/06/06 27/02/06 29/11/05 -
Price 0.87 0.59 0.57 0.46 0.58 0.58 0.72 -
P/RPS 1.98 1.37 1.86 1.35 1.42 2.09 1.58 16.25%
P/EPS 69.60 17.56 -42.22 -58.97 -47.54 10.88 27.17 87.32%
EY 1.44 5.69 -2.37 -1.70 -2.10 9.19 3.68 -46.53%
DY 0.00 5.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.16 0.15 0.12 0.15 0.12 0.20 9.77%

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