[NILAI] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -66.95%
YoY- 414.61%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 158,990 173,140 161,715 144,255 161,293 194,779 311,375 -36.19%
PBT 8,818 9,451 7,276 2,399 7,933 123 4,072 67.61%
Tax -4,812 -4,926 -6,345 2,558 3,147 3,431 3,652 -
NP 4,006 4,525 931 4,957 11,080 3,554 7,724 -35.52%
-
NP to SH 2,736 2,821 13 2,254 6,821 -1,131 3,276 -11.34%
-
Tax Rate 54.57% 52.12% 87.20% -106.63% -39.67% -2,789.43% -89.69% -
Total Cost 154,984 168,615 160,784 139,298 150,213 191,225 303,651 -36.21%
-
Net Worth 426,889 426,600 427,043 423,764 428,661 353,157 559,493 -16.54%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 3,424 3,424 3,424 - - - - -
Div Payout % 125.15% 121.38% 26,339.29% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 426,889 426,600 427,043 423,764 428,661 353,157 559,493 -16.54%
NOSH 113,837 113,760 114,136 114,222 114,615 94,180 113,996 -0.09%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.52% 2.61% 0.58% 3.44% 6.87% 1.82% 2.48% -
ROE 0.64% 0.66% 0.00% 0.53% 1.59% -0.32% 0.59% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 139.66 152.20 141.69 126.29 140.73 206.81 273.14 -36.13%
EPS 2.40 2.48 0.01 1.97 5.95 -1.20 2.87 -11.26%
DPS 3.00 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 3.75 3.75 3.7415 3.71 3.74 3.7498 4.908 -16.46%
Adjusted Per Share Value based on latest NOSH - 114,222
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 136.71 148.88 139.05 124.04 138.69 167.49 267.74 -36.19%
EPS 2.35 2.43 0.01 1.94 5.87 -0.97 2.82 -11.47%
DPS 2.94 2.94 2.94 0.00 0.00 0.00 0.00 -
NAPS 3.6707 3.6682 3.672 3.6438 3.6859 3.0367 4.8109 -16.54%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.92 0.63 0.56 0.47 0.55 0.53 0.50 -
P/RPS 0.66 0.41 0.40 0.37 0.39 0.26 0.18 138.34%
P/EPS 38.28 25.41 4,916.67 23.82 9.24 -44.13 17.40 69.39%
EY 2.61 3.94 0.02 4.20 10.82 -2.27 5.75 -41.02%
DY 3.26 4.76 5.36 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.17 0.15 0.13 0.15 0.14 0.10 84.51%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 29/05/07 27/02/07 27/11/06 23/08/06 20/06/06 27/02/06 -
Price 0.86 0.87 0.59 0.57 0.46 0.58 0.58 -
P/RPS 0.62 0.57 0.42 0.45 0.33 0.28 0.21 106.20%
P/EPS 35.78 35.08 5,180.06 28.88 7.73 -48.30 20.18 46.64%
EY 2.79 2.85 0.02 3.46 12.94 -2.07 4.95 -31.83%
DY 3.49 3.45 5.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.16 0.15 0.12 0.15 0.12 54.48%

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