[NILAI] QoQ Quarter Result on 31-Dec-2008 [#4]

Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -213.77%
YoY- -320.72%
Quarter Report
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 42,549 32,362 29,784 37,336 30,939 29,550 84,684 -36.77%
PBT 7,545 7 -302 1,139 -1,636 -15,175 34,656 -63.77%
Tax -4,573 -153 -640 -1,166 -164 4,871 -9,803 -39.82%
NP 2,972 -146 -942 -27 -1,800 -10,304 24,853 -75.69%
-
NP to SH 973 -7,802 -976 -5,949 -1,896 -18,086 18,274 -85.82%
-
Tax Rate 60.61% 2,185.71% - 102.37% - - 28.29% -
Total Cost 39,577 32,508 30,726 37,363 32,739 39,854 59,831 -24.06%
-
Net Worth 404,081 406,068 411,962 413,694 421,460 424,211 442,591 -5.88%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 2,279 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 404,081 406,068 411,962 413,694 421,460 424,211 442,591 -5.88%
NOSH 114,470 114,064 113,488 113,965 114,216 114,035 114,069 0.23%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.98% -0.45% -3.16% -0.07% -5.82% -34.87% 29.35% -
ROE 0.24% -1.92% -0.24% -1.44% -0.45% -4.26% 4.13% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 37.17 28.37 26.24 32.76 27.09 25.91 74.24 -36.92%
EPS -0.85 -6.84 -0.86 -5.22 -1.66 -15.86 16.02 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 3.53 3.56 3.63 3.63 3.69 3.72 3.88 -6.10%
Adjusted Per Share Value based on latest NOSH - 113,965
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 36.59 27.83 25.61 32.10 26.60 25.41 72.82 -36.77%
EPS 0.84 -6.71 -0.84 -5.12 -1.63 -15.55 15.71 -85.78%
DPS 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
NAPS 3.4746 3.4917 3.5424 3.5572 3.624 3.6477 3.8057 -5.88%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.60 0.60 0.52 0.78 0.90 0.80 0.79 -
P/RPS 1.61 2.11 1.98 2.38 3.32 3.09 1.06 32.10%
P/EPS 70.59 -8.77 -60.47 -14.94 -54.22 -5.04 4.93 488.70%
EY 1.42 -11.40 -1.65 -6.69 -1.84 -19.83 20.28 -82.98%
DY 0.00 0.00 0.00 2.56 0.00 0.00 0.00 -
P/NAPS 0.17 0.17 0.14 0.21 0.24 0.22 0.20 -10.25%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 28/05/09 26/02/09 28/11/08 29/08/08 29/05/08 -
Price 0.70 0.60 0.54 0.56 0.55 0.80 0.73 -
P/RPS 1.88 2.11 2.06 1.71 2.03 3.09 0.98 54.32%
P/EPS 82.35 -8.77 -62.79 -10.73 -33.13 -5.04 4.56 587.12%
EY 1.21 -11.40 -1.59 -9.32 -3.02 -19.83 21.95 -85.49%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.20 0.17 0.15 0.15 0.15 0.22 0.19 3.47%

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