[NILAI] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 294.42%
YoY- 551.89%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 44,913 46,368 39,580 175,244 42,725 35,342 31,671 26.14%
PBT -1,543 9,484 2,801 51,409 4,211 2,099 1,041 -
Tax 1,053 -3,359 -1,164 -7,053 -1,122 -2,393 -524 -
NP -490 6,125 1,637 44,356 3,089 -294 517 -
-
NP to SH -628 4,311 1,093 20,838 1,850 -954 -116 207.37%
-
Tax Rate - 35.42% 41.56% 13.72% 26.64% 114.01% 50.34% -
Total Cost 45,403 40,243 37,943 130,888 39,636 35,636 31,154 28.45%
-
Net Worth 422,155 419,604 418,983 419,725 400,833 398,635 408,319 2.24%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 2,851 - - - -
Div Payout % - - - 13.68% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 422,155 419,604 418,983 419,725 400,833 398,635 408,319 2.24%
NOSH 116,296 114,960 113,854 114,055 114,197 113,571 115,999 0.17%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -1.09% 13.21% 4.14% 25.31% 7.23% -0.83% 1.63% -
ROE -0.15% 1.03% 0.26% 4.96% 0.46% -0.24% -0.03% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 38.62 40.33 34.76 153.65 37.41 31.12 27.30 25.93%
EPS -0.54 3.75 0.96 18.27 1.62 -0.84 -0.10 206.85%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 3.63 3.65 3.68 3.68 3.51 3.51 3.52 2.06%
Adjusted Per Share Value based on latest NOSH - 114,960
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 38.62 39.87 34.03 150.69 36.74 30.39 27.23 26.15%
EPS -0.54 3.71 0.94 17.92 1.59 -0.82 -0.10 206.85%
DPS 0.00 0.00 0.00 2.45 0.00 0.00 0.00 -
NAPS 3.63 3.6081 3.6027 3.6091 3.4467 3.4278 3.511 2.24%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.47 1.40 1.42 1.23 1.22 0.93 0.90 -
P/RPS 3.81 3.47 4.08 0.80 3.26 2.99 3.30 10.02%
P/EPS -272.22 37.33 147.92 6.73 75.31 -110.71 -900.00 -54.84%
EY -0.37 2.68 0.68 14.85 1.33 -0.90 -0.11 123.99%
DY 0.00 0.00 0.00 2.03 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.39 0.33 0.35 0.26 0.26 33.16%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 29/08/12 23/05/12 10/02/12 23/11/11 24/08/11 25/05/11 -
Price 1.49 1.48 1.38 1.28 1.22 1.15 0.845 -
P/RPS 3.86 3.67 3.97 0.83 3.26 3.70 3.09 15.94%
P/EPS -275.93 39.47 143.75 7.01 75.31 -136.90 -845.00 -52.48%
EY -0.36 2.53 0.70 14.27 1.33 -0.73 -0.12 107.59%
DY 0.00 0.00 0.00 1.95 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.38 0.35 0.35 0.33 0.24 42.76%

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