[NILAI] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 703.09%
YoY- 692.62%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 173,140 161,715 144,255 161,293 194,779 311,375 395,890 -42.41%
PBT 9,451 7,276 2,399 7,933 123 4,072 3,919 79.92%
Tax -4,926 -6,345 2,558 3,147 3,431 3,652 -1,237 151.44%
NP 4,525 931 4,957 11,080 3,554 7,724 2,682 41.76%
-
NP to SH 2,821 13 2,254 6,821 -1,131 3,276 438 246.56%
-
Tax Rate 52.12% 87.20% -106.63% -39.67% -2,789.43% -89.69% 31.56% -
Total Cost 168,615 160,784 139,298 150,213 191,225 303,651 393,208 -43.16%
-
Net Worth 426,600 427,043 423,764 428,661 353,157 559,493 419,128 1.18%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 3,424 3,424 - - - - - -
Div Payout % 121.38% 26,339.29% - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 426,600 427,043 423,764 428,661 353,157 559,493 419,128 1.18%
NOSH 113,760 114,136 114,222 114,615 94,180 113,996 114,150 -0.22%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.61% 0.58% 3.44% 6.87% 1.82% 2.48% 0.68% -
ROE 0.66% 0.00% 0.53% 1.59% -0.32% 0.59% 0.10% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 152.20 141.69 126.29 140.73 206.81 273.14 346.81 -42.27%
EPS 2.48 0.01 1.97 5.95 -1.20 2.87 0.38 249.62%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.75 3.7415 3.71 3.74 3.7498 4.908 3.6717 1.41%
Adjusted Per Share Value based on latest NOSH - 114,615
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 148.88 139.05 124.04 138.69 167.49 267.74 340.41 -42.41%
EPS 2.43 0.01 1.94 5.87 -0.97 2.82 0.38 244.91%
DPS 2.94 2.94 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6682 3.672 3.6438 3.6859 3.0367 4.8109 3.604 1.18%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.63 0.56 0.47 0.55 0.53 0.50 0.69 -
P/RPS 0.41 0.40 0.37 0.39 0.26 0.18 0.20 61.44%
P/EPS 25.41 4,916.67 23.82 9.24 -44.13 17.40 179.83 -72.90%
EY 3.94 0.02 4.20 10.82 -2.27 5.75 0.56 267.61%
DY 4.76 5.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.15 0.13 0.15 0.14 0.10 0.19 -7.15%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 27/02/07 27/11/06 23/08/06 20/06/06 27/02/06 29/11/05 -
Price 0.87 0.59 0.57 0.46 0.58 0.58 0.72 -
P/RPS 0.57 0.42 0.45 0.33 0.28 0.21 0.21 94.70%
P/EPS 35.08 5,180.06 28.88 7.73 -48.30 20.18 187.65 -67.33%
EY 2.85 0.02 3.46 12.94 -2.07 4.95 0.53 207.24%
DY 3.45 5.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.16 0.15 0.12 0.15 0.12 0.20 9.77%

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