[NILAI] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -424.56%
YoY- 46.92%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 51,435 28,997 43,211 32,839 42,549 32,362 29,784 43.89%
PBT 8,692 -1,878 3,871 1,492 7,545 7 -302 -
Tax -3,619 -223 -1,423 -2,007 -4,573 -153 -640 217.06%
NP 5,073 -2,101 2,448 -515 2,972 -146 -942 -
-
NP to SH 3,471 -1,982 1,556 -3,158 973 -7,802 -976 -
-
Tax Rate 41.64% - 36.76% 134.52% 60.61% 2,185.71% - -
Total Cost 46,362 31,098 40,763 33,354 39,577 32,508 30,726 31.52%
-
Net Worth 401,905 398,678 402,729 400,644 404,081 406,068 411,962 -1.63%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 2,853 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 401,905 398,678 402,729 400,644 404,081 406,068 411,962 -1.63%
NOSH 114,177 113,908 114,411 114,143 114,470 114,064 113,488 0.40%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.86% -7.25% 5.67% -1.57% 6.98% -0.45% -3.16% -
ROE 0.86% -0.50% 0.39% -0.79% 0.24% -1.92% -0.24% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 45.05 25.46 37.77 28.77 37.17 28.37 26.24 43.33%
EPS 3.04 -1.74 1.36 -2.77 -0.85 -6.84 -0.86 -
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 3.52 3.50 3.52 3.51 3.53 3.56 3.63 -2.02%
Adjusted Per Share Value based on latest NOSH - 114,143
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 44.23 24.93 37.16 28.24 36.59 27.83 25.61 43.89%
EPS 2.98 -1.70 1.34 -2.72 0.84 -6.71 -0.84 -
DPS 0.00 0.00 0.00 2.45 0.00 0.00 0.00 -
NAPS 3.4559 3.4281 3.463 3.445 3.4746 3.4917 3.5424 -1.63%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.80 0.60 0.70 0.56 0.60 0.60 0.52 -
P/RPS 1.78 2.36 1.85 1.95 1.61 2.11 1.98 -6.84%
P/EPS 26.32 -34.48 51.47 -20.24 70.59 -8.77 -60.47 -
EY 3.80 -2.90 1.94 -4.94 1.42 -11.40 -1.65 -
DY 0.00 0.00 0.00 4.46 0.00 0.00 0.00 -
P/NAPS 0.23 0.17 0.20 0.16 0.17 0.17 0.14 39.18%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 26/05/10 24/02/10 25/11/09 27/08/09 28/05/09 -
Price 0.80 0.60 0.68 0.71 0.70 0.60 0.54 -
P/RPS 1.78 2.36 1.80 2.47 1.88 2.11 2.06 -9.27%
P/EPS 26.32 -34.48 50.00 -25.66 82.35 -8.77 -62.79 -
EY 3.80 -2.90 2.00 -3.90 1.21 -11.40 -1.59 -
DY 0.00 0.00 0.00 3.52 0.00 0.00 0.00 -
P/NAPS 0.23 0.17 0.19 0.20 0.20 0.17 0.15 32.93%

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