[NILAI] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 138.05%
YoY- 130.42%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 161,293 194,779 311,375 395,890 464,140 507,654 452,877 -49.85%
PBT 7,933 123 4,072 3,919 3,634 17,700 10,628 -17.75%
Tax 3,147 3,431 3,652 -1,237 -4,076 -4,472 -3,375 -
NP 11,080 3,554 7,724 2,682 -442 13,228 7,253 32.74%
-
NP to SH 6,821 -1,131 3,276 438 -1,151 13,228 7,253 -4.02%
-
Tax Rate -39.67% -2,789.43% -89.69% 31.56% 112.16% 25.27% 31.76% -
Total Cost 150,213 191,225 303,651 393,208 464,582 494,426 445,624 -51.66%
-
Net Worth 428,661 353,157 559,493 419,128 417,950 427,488 424,645 0.63%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 428,661 353,157 559,493 419,128 417,950 427,488 424,645 0.63%
NOSH 114,615 94,180 113,996 114,150 113,994 114,222 114,014 0.35%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.87% 1.82% 2.48% 0.68% -0.10% 2.61% 1.60% -
ROE 1.59% -0.32% 0.59% 0.10% -0.28% 3.09% 1.71% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 140.73 206.81 273.14 346.81 407.16 444.44 397.21 -50.02%
EPS 5.95 -1.20 2.87 0.38 -1.01 11.58 6.36 -4.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.74 3.7498 4.908 3.6717 3.6664 3.7426 3.7245 0.27%
Adjusted Per Share Value based on latest NOSH - 114,150
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 138.69 167.49 267.74 340.41 399.10 436.52 389.42 -49.85%
EPS 5.87 -0.97 2.82 0.38 -0.99 11.37 6.24 -4.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6859 3.0367 4.8109 3.604 3.5938 3.6759 3.6514 0.63%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.55 0.53 0.50 0.69 0.69 0.66 0.67 -
P/RPS 0.39 0.26 0.18 0.20 0.17 0.15 0.17 74.20%
P/EPS 9.24 -44.13 17.40 179.83 -68.34 5.70 10.53 -8.36%
EY 10.82 -2.27 5.75 0.56 -1.46 17.55 9.49 9.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.14 0.10 0.19 0.19 0.18 0.18 -11.47%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 20/06/06 27/02/06 29/11/05 26/08/05 26/05/05 24/02/05 -
Price 0.46 0.58 0.58 0.72 0.68 0.55 0.67 -
P/RPS 0.33 0.28 0.21 0.21 0.17 0.12 0.17 55.80%
P/EPS 7.73 -48.30 20.18 187.65 -67.35 4.75 10.53 -18.66%
EY 12.94 -2.07 4.95 0.53 -1.48 21.06 9.49 23.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.15 0.12 0.20 0.19 0.15 0.18 -23.74%

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