[NILAI] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 647.95%
YoY- -54.83%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 144,255 161,293 194,779 311,375 395,890 464,140 507,654 -56.74%
PBT 2,399 7,933 123 4,072 3,919 3,634 17,700 -73.58%
Tax 2,558 3,147 3,431 3,652 -1,237 -4,076 -4,472 -
NP 4,957 11,080 3,554 7,724 2,682 -442 13,228 -47.99%
-
NP to SH 2,254 6,821 -1,131 3,276 438 -1,151 13,228 -69.23%
-
Tax Rate -106.63% -39.67% -2,789.43% -89.69% 31.56% 112.16% 25.27% -
Total Cost 139,298 150,213 191,225 303,651 393,208 464,582 494,426 -56.99%
-
Net Worth 423,764 428,661 353,157 559,493 419,128 417,950 427,488 -0.58%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 423,764 428,661 353,157 559,493 419,128 417,950 427,488 -0.58%
NOSH 114,222 114,615 94,180 113,996 114,150 113,994 114,222 0.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.44% 6.87% 1.82% 2.48% 0.68% -0.10% 2.61% -
ROE 0.53% 1.59% -0.32% 0.59% 0.10% -0.28% 3.09% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 126.29 140.73 206.81 273.14 346.81 407.16 444.44 -56.74%
EPS 1.97 5.95 -1.20 2.87 0.38 -1.01 11.58 -69.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.71 3.74 3.7498 4.908 3.6717 3.6664 3.7426 -0.58%
Adjusted Per Share Value based on latest NOSH - 113,996
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 124.04 138.69 167.49 267.74 340.41 399.10 436.52 -56.74%
EPS 1.94 5.87 -0.97 2.82 0.38 -0.99 11.37 -69.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6438 3.6859 3.0367 4.8109 3.604 3.5938 3.6759 -0.58%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.47 0.55 0.53 0.50 0.69 0.69 0.66 -
P/RPS 0.37 0.39 0.26 0.18 0.20 0.17 0.15 82.46%
P/EPS 23.82 9.24 -44.13 17.40 179.83 -68.34 5.70 159.21%
EY 4.20 10.82 -2.27 5.75 0.56 -1.46 17.55 -61.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.15 0.14 0.10 0.19 0.19 0.18 -19.48%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 23/08/06 20/06/06 27/02/06 29/11/05 26/08/05 26/05/05 -
Price 0.57 0.46 0.58 0.58 0.72 0.68 0.55 -
P/RPS 0.45 0.33 0.28 0.21 0.21 0.17 0.12 141.17%
P/EPS 28.88 7.73 -48.30 20.18 187.65 -67.35 4.75 232.75%
EY 3.46 12.94 -2.07 4.95 0.53 -1.48 21.06 -69.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.12 0.15 0.12 0.20 0.19 0.15 0.00%

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