[NILAI] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 218.9%
YoY- 175.49%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 29,550 84,684 21,411 34,011 25,005 49,876 49,084 -28.72%
PBT -15,175 34,656 -2,055 2,561 -613 2,700 7,516 -
Tax 4,871 -9,803 82 -276 -517 -255 -3,262 -
NP -10,304 24,853 -1,973 2,285 -1,130 2,445 4,254 -
-
NP to SH -18,086 18,274 -1,414 1,164 -979 1,422 3,835 -
-
Tax Rate - 28.29% - 10.78% - 9.44% 43.40% -
Total Cost 39,854 59,831 23,384 31,726 26,135 47,431 44,830 -7.55%
-
Net Worth 424,211 442,591 424,199 425,658 426,889 426,600 427,043 -0.44%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 3,420 - - - 3,424 -
Div Payout % - - 0.00% - - - 89.29% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 424,211 442,591 424,199 425,658 426,889 426,600 427,043 -0.44%
NOSH 114,035 114,069 114,032 114,117 113,837 113,760 114,136 -0.05%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -34.87% 29.35% -9.21% 6.72% -4.52% 4.90% 8.67% -
ROE -4.26% 4.13% -0.33% 0.27% -0.23% 0.33% 0.90% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 25.91 74.24 18.78 29.80 21.97 43.84 43.00 -28.68%
EPS -15.86 16.02 -1.24 1.02 -0.86 1.25 3.36 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 3.72 3.88 3.72 3.73 3.75 3.75 3.7415 -0.38%
Adjusted Per Share Value based on latest NOSH - 114,117
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 25.41 72.82 18.41 29.25 21.50 42.89 42.21 -28.72%
EPS -15.55 15.71 -1.22 1.00 -0.84 1.22 3.30 -
DPS 0.00 0.00 2.94 0.00 0.00 0.00 2.94 -
NAPS 3.6477 3.8057 3.6476 3.6601 3.6707 3.6682 3.672 -0.44%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.80 0.79 0.75 0.81 0.92 0.63 0.56 -
P/RPS 3.09 1.06 3.99 2.72 4.19 1.44 1.30 78.19%
P/EPS -5.04 4.93 -60.48 79.41 -106.98 50.40 16.67 -
EY -19.83 20.28 -1.65 1.26 -0.93 1.98 6.00 -
DY 0.00 0.00 4.00 0.00 0.00 0.00 5.36 -
P/NAPS 0.22 0.20 0.20 0.22 0.25 0.17 0.15 29.11%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 28/02/08 16/11/07 28/08/07 29/05/07 27/02/07 -
Price 0.80 0.73 0.89 0.80 0.86 0.87 0.59 -
P/RPS 3.09 0.98 4.74 2.68 3.92 1.98 1.37 72.07%
P/EPS -5.04 4.56 -71.77 78.43 -100.00 69.60 17.56 -
EY -19.83 21.95 -1.39 1.28 -1.00 1.44 5.69 -
DY 0.00 0.00 3.37 0.00 0.00 0.00 5.08 -
P/NAPS 0.22 0.19 0.24 0.21 0.23 0.23 0.16 23.67%

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