[NILAI] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -699.39%
YoY- 56.86%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 43,211 32,839 42,549 32,362 29,784 37,336 30,939 24.97%
PBT 3,871 1,492 7,545 7 -302 1,139 -1,636 -
Tax -1,423 -2,007 -4,573 -153 -640 -1,166 -164 322.81%
NP 2,448 -515 2,972 -146 -942 -27 -1,800 -
-
NP to SH 1,556 -3,158 973 -7,802 -976 -5,949 -1,896 -
-
Tax Rate 36.76% 134.52% 60.61% 2,185.71% - 102.37% - -
Total Cost 40,763 33,354 39,577 32,508 30,726 37,363 32,739 15.75%
-
Net Worth 402,729 400,644 404,081 406,068 411,962 413,694 421,460 -2.98%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 2,853 - - - 2,279 - -
Div Payout % - 0.00% - - - 0.00% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 402,729 400,644 404,081 406,068 411,962 413,694 421,460 -2.98%
NOSH 114,411 114,143 114,470 114,064 113,488 113,965 114,216 0.11%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 5.67% -1.57% 6.98% -0.45% -3.16% -0.07% -5.82% -
ROE 0.39% -0.79% 0.24% -1.92% -0.24% -1.44% -0.45% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 37.77 28.77 37.17 28.37 26.24 32.76 27.09 24.82%
EPS 1.36 -2.77 -0.85 -6.84 -0.86 -5.22 -1.66 -
DPS 0.00 2.50 0.00 0.00 0.00 2.00 0.00 -
NAPS 3.52 3.51 3.53 3.56 3.63 3.63 3.69 -3.09%
Adjusted Per Share Value based on latest NOSH - 114,064
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 37.16 28.24 36.59 27.83 25.61 32.10 26.60 24.99%
EPS 1.34 -2.72 0.84 -6.71 -0.84 -5.12 -1.63 -
DPS 0.00 2.45 0.00 0.00 0.00 1.96 0.00 -
NAPS 3.463 3.445 3.4746 3.4917 3.5424 3.5572 3.624 -2.98%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.70 0.56 0.60 0.60 0.52 0.78 0.90 -
P/RPS 1.85 1.95 1.61 2.11 1.98 2.38 3.32 -32.30%
P/EPS 51.47 -20.24 70.59 -8.77 -60.47 -14.94 -54.22 -
EY 1.94 -4.94 1.42 -11.40 -1.65 -6.69 -1.84 -
DY 0.00 4.46 0.00 0.00 0.00 2.56 0.00 -
P/NAPS 0.20 0.16 0.17 0.17 0.14 0.21 0.24 -11.45%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 25/11/09 27/08/09 28/05/09 26/02/09 28/11/08 -
Price 0.68 0.71 0.70 0.60 0.54 0.56 0.55 -
P/RPS 1.80 2.47 1.88 2.11 2.06 1.71 2.03 -7.71%
P/EPS 50.00 -25.66 82.35 -8.77 -62.79 -10.73 -33.13 -
EY 2.00 -3.90 1.21 -11.40 -1.59 -9.32 -3.02 -
DY 0.00 3.52 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 0.19 0.20 0.20 0.17 0.15 0.15 0.15 17.08%

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