[NILAI] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -107.1%
YoY- -107.46%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 175,244 42,725 35,342 31,671 28,263 51,435 28,997 230.70%
PBT 51,409 4,211 2,099 1,041 -671 8,692 -1,878 -
Tax -7,053 -1,122 -2,393 -524 1,320 -3,619 -223 893.83%
NP 44,356 3,089 -294 517 649 5,073 -2,101 -
-
NP to SH 20,838 1,850 -954 -116 1,633 3,471 -1,982 -
-
Tax Rate 13.72% 26.64% 114.01% 50.34% - 41.64% - -
Total Cost 130,888 39,636 35,636 31,154 27,614 46,362 31,098 160.00%
-
Net Worth 419,725 400,833 398,635 408,319 401,969 401,905 398,678 3.47%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,851 - - - 2,854 - - -
Div Payout % 13.68% - - - 174.83% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 419,725 400,833 398,635 408,319 401,969 401,905 398,678 3.47%
NOSH 114,055 114,197 113,571 115,999 114,195 114,177 113,908 0.08%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 25.31% 7.23% -0.83% 1.63% 2.30% 9.86% -7.25% -
ROE 4.96% 0.46% -0.24% -0.03% 0.41% 0.86% -0.50% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 153.65 37.41 31.12 27.30 24.75 45.05 25.46 230.39%
EPS 18.27 1.62 -0.84 -0.10 1.43 3.04 -1.74 -
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 3.68 3.51 3.51 3.52 3.52 3.52 3.50 3.39%
Adjusted Per Share Value based on latest NOSH - 115,999
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 150.69 36.74 30.39 27.23 24.30 44.23 24.93 230.73%
EPS 17.92 1.59 -0.82 -0.10 1.40 2.98 -1.70 -
DPS 2.45 0.00 0.00 0.00 2.45 0.00 0.00 -
NAPS 3.6091 3.4467 3.4278 3.511 3.4564 3.4559 3.4281 3.47%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.23 1.22 0.93 0.90 0.88 0.80 0.60 -
P/RPS 0.80 3.26 2.99 3.30 3.56 1.78 2.36 -51.28%
P/EPS 6.73 75.31 -110.71 -900.00 61.54 26.32 -34.48 -
EY 14.85 1.33 -0.90 -0.11 1.62 3.80 -2.90 -
DY 2.03 0.00 0.00 0.00 2.84 0.00 0.00 -
P/NAPS 0.33 0.35 0.26 0.26 0.25 0.23 0.17 55.42%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 10/02/12 23/11/11 24/08/11 25/05/11 28/02/11 24/11/10 25/08/10 -
Price 1.28 1.22 1.15 0.845 0.88 0.80 0.60 -
P/RPS 0.83 3.26 3.70 3.09 3.56 1.78 2.36 -50.08%
P/EPS 7.01 75.31 -136.90 -845.00 61.54 26.32 -34.48 -
EY 14.27 1.33 -0.73 -0.12 1.62 3.80 -2.90 -
DY 1.95 0.00 0.00 0.00 2.84 0.00 0.00 -
P/NAPS 0.35 0.35 0.33 0.24 0.25 0.23 0.17 61.62%

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