[NILAI] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 8731.61%
YoY- 504.22%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 182,509 166,584 169,656 165,111 130,303 157,976 158,990 9.58%
PBT 18,984 15,790 19,987 34,549 2,593 12,164 8,818 66.34%
Tax -6,262 -5,014 -5,126 -10,514 -966 -4,310 -4,812 19.09%
NP 12,722 10,776 14,861 24,035 1,627 7,854 4,006 115.29%
-
NP to SH -7,657 -3,122 -62 17,045 193 5,442 2,736 -
-
Tax Rate 32.99% 31.75% 25.65% 30.43% 37.25% 35.43% 54.57% -
Total Cost 169,787 155,808 154,795 141,076 128,676 150,122 154,984 6.24%
-
Net Worth 413,694 421,460 424,211 442,591 424,199 425,658 426,889 -2.06%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,279 3,420 3,420 3,420 3,420 3,424 3,424 -23.67%
Div Payout % 0.00% 0.00% 0.00% 20.07% 1,772.52% 62.92% 125.15% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 413,694 421,460 424,211 442,591 424,199 425,658 426,889 -2.06%
NOSH 113,965 114,216 114,035 114,069 114,032 114,117 113,837 0.07%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.97% 6.47% 8.76% 14.56% 1.25% 4.97% 2.52% -
ROE -1.85% -0.74% -0.01% 3.85% 0.05% 1.28% 0.64% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 160.14 145.85 148.77 144.75 114.27 138.43 139.66 9.50%
EPS -6.72 -2.73 -0.05 14.94 0.17 4.77 2.40 -
DPS 2.00 3.00 3.00 3.00 3.00 3.00 3.00 -23.59%
NAPS 3.63 3.69 3.72 3.88 3.72 3.73 3.75 -2.13%
Adjusted Per Share Value based on latest NOSH - 114,069
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 156.93 143.24 145.88 141.97 112.04 135.84 136.71 9.58%
EPS -6.58 -2.68 -0.05 14.66 0.17 4.68 2.35 -
DPS 1.96 2.94 2.94 2.94 2.94 2.94 2.94 -23.59%
NAPS 3.5572 3.624 3.6477 3.8057 3.6476 3.6601 3.6707 -2.06%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.78 0.90 0.80 0.79 0.75 0.81 0.92 -
P/RPS 0.49 0.62 0.54 0.55 0.66 0.59 0.66 -17.93%
P/EPS -11.61 -32.93 -1,471.42 5.29 443.13 16.99 38.28 -
EY -8.61 -3.04 -0.07 18.91 0.23 5.89 2.61 -
DY 2.56 3.33 3.75 3.80 4.00 3.70 3.26 -14.82%
P/NAPS 0.21 0.24 0.22 0.20 0.20 0.22 0.25 -10.92%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 28/11/08 29/08/08 29/05/08 28/02/08 16/11/07 28/08/07 -
Price 0.56 0.55 0.80 0.73 0.89 0.80 0.86 -
P/RPS 0.35 0.38 0.54 0.50 0.78 0.58 0.62 -31.57%
P/EPS -8.33 -20.12 -1,471.42 4.89 525.85 16.78 35.78 -
EY -12.00 -4.97 -0.07 20.47 0.19 5.96 2.79 -
DY 3.57 5.45 3.75 4.11 3.37 3.75 3.49 1.51%
P/NAPS 0.15 0.15 0.22 0.19 0.24 0.21 0.23 -24.69%

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