[NILAI] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 82.38%
YoY- 207.68%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 311,375 395,890 464,140 507,654 452,877 412,559 392,137 -14.21%
PBT 4,072 3,919 3,634 17,700 10,628 6,075 1,228 121.88%
Tax 3,652 -1,237 -4,076 -4,472 -3,375 -7,515 -5,423 -
NP 7,724 2,682 -442 13,228 7,253 -1,440 -4,195 -
-
NP to SH 3,276 438 -1,151 13,228 7,253 -1,440 -4,195 -
-
Tax Rate -89.69% 31.56% 112.16% 25.27% 31.76% 123.70% 441.61% -
Total Cost 303,651 393,208 464,582 494,426 445,624 413,999 396,332 -16.23%
-
Net Worth 559,493 419,128 417,950 427,488 424,645 408,332 418,407 21.31%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 559,493 419,128 417,950 427,488 424,645 408,332 418,407 21.31%
NOSH 113,996 114,150 113,994 114,222 114,014 110,461 112,918 0.63%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.48% 0.68% -0.10% 2.61% 1.60% -0.35% -1.07% -
ROE 0.59% 0.10% -0.28% 3.09% 1.71% -0.35% -1.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 273.14 346.81 407.16 444.44 397.21 373.49 347.27 -14.75%
EPS 2.87 0.38 -1.01 11.58 6.36 -1.30 -3.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.908 3.6717 3.6664 3.7426 3.7245 3.6966 3.7054 20.54%
Adjusted Per Share Value based on latest NOSH - 114,222
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 267.74 340.41 399.10 436.52 389.42 354.75 337.19 -14.21%
EPS 2.82 0.38 -0.99 11.37 6.24 -1.24 -3.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8109 3.604 3.5938 3.6759 3.6514 3.5111 3.5978 21.30%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.50 0.69 0.69 0.66 0.67 0.80 0.82 -
P/RPS 0.18 0.20 0.17 0.15 0.17 0.21 0.24 -17.40%
P/EPS 17.40 179.83 -68.34 5.70 10.53 -61.37 -22.07 -
EY 5.75 0.56 -1.46 17.55 9.49 -1.63 -4.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.19 0.19 0.18 0.18 0.22 0.22 -40.79%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 29/11/05 26/08/05 26/05/05 24/02/05 22/11/04 24/08/04 -
Price 0.58 0.72 0.68 0.55 0.67 0.71 0.80 -
P/RPS 0.21 0.21 0.17 0.12 0.17 0.19 0.23 -5.86%
P/EPS 20.18 187.65 -67.35 4.75 10.53 -54.46 -21.53 -
EY 4.95 0.53 -1.48 21.06 9.49 -1.84 -4.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.20 0.19 0.15 0.18 0.19 0.22 -33.16%

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