[NILAI] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 98.9%
YoY- 141.44%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 169,656 165,111 130,303 157,976 158,990 173,140 161,715 3.25%
PBT 19,987 34,549 2,593 12,164 8,818 9,451 7,276 96.26%
Tax -5,126 -10,514 -966 -4,310 -4,812 -4,926 -6,345 -13.26%
NP 14,861 24,035 1,627 7,854 4,006 4,525 931 535.03%
-
NP to SH -62 17,045 193 5,442 2,736 2,821 13 -
-
Tax Rate 25.65% 30.43% 37.25% 35.43% 54.57% 52.12% 87.20% -
Total Cost 154,795 141,076 128,676 150,122 154,984 168,615 160,784 -2.50%
-
Net Worth 424,211 442,591 424,199 425,658 426,889 426,600 427,043 -0.44%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,420 3,420 3,420 3,424 3,424 3,424 3,424 -0.07%
Div Payout % 0.00% 20.07% 1,772.52% 62.92% 125.15% 121.38% 26,339.29% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 424,211 442,591 424,199 425,658 426,889 426,600 427,043 -0.44%
NOSH 114,035 114,069 114,032 114,117 113,837 113,760 114,136 -0.05%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.76% 14.56% 1.25% 4.97% 2.52% 2.61% 0.58% -
ROE -0.01% 3.85% 0.05% 1.28% 0.64% 0.66% 0.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 148.77 144.75 114.27 138.43 139.66 152.20 141.69 3.30%
EPS -0.05 14.94 0.17 4.77 2.40 2.48 0.01 -
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 3.72 3.88 3.72 3.73 3.75 3.75 3.7415 -0.38%
Adjusted Per Share Value based on latest NOSH - 114,117
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 145.88 141.97 112.04 135.84 136.71 148.88 139.05 3.25%
EPS -0.05 14.66 0.17 4.68 2.35 2.43 0.01 -
DPS 2.94 2.94 2.94 2.94 2.94 2.94 2.94 0.00%
NAPS 3.6477 3.8057 3.6476 3.6601 3.6707 3.6682 3.672 -0.44%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.80 0.79 0.75 0.81 0.92 0.63 0.56 -
P/RPS 0.54 0.55 0.66 0.59 0.66 0.41 0.40 22.17%
P/EPS -1,471.42 5.29 443.13 16.99 38.28 25.41 4,916.67 -
EY -0.07 18.91 0.23 5.89 2.61 3.94 0.02 -
DY 3.75 3.80 4.00 3.70 3.26 4.76 5.36 -21.20%
P/NAPS 0.22 0.20 0.20 0.22 0.25 0.17 0.15 29.11%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 28/02/08 16/11/07 28/08/07 29/05/07 27/02/07 -
Price 0.80 0.73 0.89 0.80 0.86 0.87 0.59 -
P/RPS 0.54 0.50 0.78 0.58 0.62 0.57 0.42 18.25%
P/EPS -1,471.42 4.89 525.85 16.78 35.78 35.08 5,180.06 -
EY -0.07 20.47 0.19 5.96 2.79 2.85 0.02 -
DY 3.75 4.11 3.37 3.75 3.49 3.45 5.08 -18.33%
P/NAPS 0.22 0.19 0.24 0.21 0.23 0.23 0.16 23.67%

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