[NILAI] QoQ Quarter Result on 30-Sep-2005 [#3]

Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 134.2%
YoY- 110.65%
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 39,155 38,451 31,624 52,063 72,641 155,047 116,139 -51.65%
PBT 20 525 2,639 4,749 -7,790 4,474 2,486 -96.02%
Tax -631 -1,674 5,641 -189 -347 -1,453 752 -
NP -611 -1,149 8,280 4,560 -8,137 3,021 3,238 -
-
NP to SH -894 -1,149 6,076 3,025 -8,846 3,021 3,238 -
-
Tax Rate 3,155.00% 318.86% -213.76% 3.98% - 32.48% -30.25% -
Total Cost 39,766 39,600 23,344 47,503 80,778 152,026 112,901 -50.22%
-
Net Worth 428,661 353,157 559,493 419,128 417,950 427,488 424,645 0.63%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 428,661 353,157 559,493 419,128 417,950 427,488 424,645 0.63%
NOSH 114,615 94,180 113,996 114,150 113,994 114,222 114,014 0.35%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -1.56% -2.99% 26.18% 8.76% -11.20% 1.95% 2.79% -
ROE -0.21% -0.33% 1.09% 0.72% -2.12% 0.71% 0.76% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 34.16 40.83 27.74 45.61 63.72 135.74 101.86 -51.82%
EPS -0.78 -1.22 5.33 2.65 -7.76 1.80 2.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.74 3.7498 4.908 3.6717 3.6664 3.7426 3.7245 0.27%
Adjusted Per Share Value based on latest NOSH - 114,150
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 33.67 33.06 27.19 44.77 62.46 133.32 99.86 -51.65%
EPS -0.77 -0.99 5.22 2.60 -7.61 2.60 2.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6859 3.0367 4.8109 3.604 3.5938 3.6759 3.6514 0.63%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.55 0.53 0.50 0.69 0.69 0.66 0.67 -
P/RPS 1.61 1.30 1.80 1.51 1.08 0.49 0.66 81.50%
P/EPS -70.51 -43.44 9.38 26.04 -8.89 24.95 23.59 -
EY -1.42 -2.30 10.66 3.84 -11.25 4.01 4.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.14 0.10 0.19 0.19 0.18 0.18 -11.47%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 20/06/06 27/02/06 29/11/05 26/08/05 26/05/05 24/02/05 -
Price 0.46 0.58 0.58 0.72 0.68 0.55 0.67 -
P/RPS 1.35 1.42 2.09 1.58 1.07 0.41 0.66 61.34%
P/EPS -58.97 -47.54 10.88 27.17 -8.76 20.80 23.59 -
EY -1.70 -2.10 9.19 3.68 -11.41 4.81 4.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.15 0.12 0.20 0.19 0.15 0.18 -23.74%

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