[NILAI] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 293.92%
YoY- -46.7%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 46,368 39,580 175,244 42,725 35,342 31,671 28,263 39.14%
PBT 9,484 2,801 51,409 4,211 2,099 1,041 -671 -
Tax -3,359 -1,164 -7,053 -1,122 -2,393 -524 1,320 -
NP 6,125 1,637 44,356 3,089 -294 517 649 347.19%
-
NP to SH 4,311 1,093 20,838 1,850 -954 -116 1,633 91.12%
-
Tax Rate 35.42% 41.56% 13.72% 26.64% 114.01% 50.34% - -
Total Cost 40,243 37,943 130,888 39,636 35,636 31,154 27,614 28.57%
-
Net Worth 419,604 418,983 419,725 400,833 398,635 408,319 401,969 2.90%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 2,851 - - - 2,854 -
Div Payout % - - 13.68% - - - 174.83% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 419,604 418,983 419,725 400,833 398,635 408,319 401,969 2.90%
NOSH 114,960 113,854 114,055 114,197 113,571 115,999 114,195 0.44%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 13.21% 4.14% 25.31% 7.23% -0.83% 1.63% 2.30% -
ROE 1.03% 0.26% 4.96% 0.46% -0.24% -0.03% 0.41% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 40.33 34.76 153.65 37.41 31.12 27.30 24.75 38.51%
EPS 3.75 0.96 18.27 1.62 -0.84 -0.10 1.43 90.27%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 3.65 3.68 3.68 3.51 3.51 3.52 3.52 2.44%
Adjusted Per Share Value based on latest NOSH - 114,197
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 39.87 34.03 150.69 36.74 30.39 27.23 24.30 39.15%
EPS 3.71 0.94 17.92 1.59 -0.82 -0.10 1.40 91.61%
DPS 0.00 0.00 2.45 0.00 0.00 0.00 2.45 -
NAPS 3.6081 3.6027 3.6091 3.4467 3.4278 3.511 3.4564 2.90%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.40 1.42 1.23 1.22 0.93 0.90 0.88 -
P/RPS 3.47 4.08 0.80 3.26 2.99 3.30 3.56 -1.69%
P/EPS 37.33 147.92 6.73 75.31 -110.71 -900.00 61.54 -28.36%
EY 2.68 0.68 14.85 1.33 -0.90 -0.11 1.62 39.91%
DY 0.00 0.00 2.03 0.00 0.00 0.00 2.84 -
P/NAPS 0.38 0.39 0.33 0.35 0.26 0.26 0.25 32.23%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 23/05/12 10/02/12 23/11/11 24/08/11 25/05/11 28/02/11 -
Price 1.48 1.38 1.28 1.22 1.15 0.845 0.88 -
P/RPS 3.67 3.97 0.83 3.26 3.70 3.09 3.56 2.05%
P/EPS 39.47 143.75 7.01 75.31 -136.90 -845.00 61.54 -25.64%
EY 2.53 0.70 14.27 1.33 -0.73 -0.12 1.62 34.64%
DY 0.00 0.00 1.95 0.00 0.00 0.00 2.84 -
P/NAPS 0.41 0.38 0.35 0.35 0.33 0.24 0.25 39.11%

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