[NILAI] YoY Annual (Unaudited) Result on 31-Dec-1999 [#4]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
29-Feb-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 374,927 292,669 437,959 437,959 428,830 0.16%
PBT 9,882 1,954 50,535 50,535 75,433 1.69%
Tax -7,450 -1,551 -13,489 -13,489 -33,728 0.61%
NP 2,432 403 37,046 37,046 41,705 2.84%
-
NP to SH 2,432 403 37,046 37,046 41,705 2.84%
-
Tax Rate 75.39% 79.38% 26.69% 26.69% 44.71% -
Total Cost 372,495 292,266 400,913 400,913 387,125 0.07%
-
Net Worth 444,051 464,440 457,970 457,970 431,077 0.03%
Dividend
31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 3,425 3,454 7,978 7,978 - 0.87%
Div Payout % 140.85% 857.14% 21.54% 21.54% - -
Equity
31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 444,051 464,440 457,970 457,970 431,077 0.03%
NOSH 114,178 115,142 113,974 113,974 114,041 -0.00%
Ratio Analysis
31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 0.65% 0.14% 8.46% 8.46% 9.73% -
ROE 0.55% 0.09% 8.09% 8.09% 9.67% -
Per Share
31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 328.37 254.18 384.26 384.26 376.03 0.16%
EPS 2.13 0.35 32.49 32.49 36.57 2.84%
DPS 3.00 3.00 7.00 7.00 0.00 0.87%
NAPS 3.8891 4.0336 4.0182 4.0182 3.78 0.03%
Adjusted Per Share Value based on latest NOSH - 114,016
31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 322.39 251.66 376.59 376.59 368.74 0.16%
EPS 2.09 0.35 31.85 31.85 35.86 2.84%
DPS 2.95 2.97 6.86 6.86 0.00 0.87%
NAPS 3.8183 3.9936 3.938 3.938 3.7067 0.03%
Price Multiplier on Financial Quarter End Date
31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/01 26/12/00 - - - -
Price 1.05 1.40 0.00 0.00 0.00 -
P/RPS 0.32 0.55 0.00 0.00 0.00 -100.00%
P/EPS 49.30 400.00 0.00 0.00 0.00 -100.00%
EY 2.03 0.25 0.00 0.00 0.00 -100.00%
DY 2.86 2.14 0.00 0.00 0.00 -100.00%
P/NAPS 0.27 0.35 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 26/02/02 22/02/01 23/11/00 23/11/00 - -
Price 0.98 1.24 1.54 1.54 0.00 -
P/RPS 0.30 0.49 0.40 0.40 0.00 0.29%
P/EPS 46.01 354.29 4.74 4.74 0.00 -2.31%
EY 2.17 0.28 21.11 21.11 0.00 2.37%
DY 3.06 2.42 4.55 4.55 0.00 0.40%
P/NAPS 0.25 0.31 0.38 0.38 0.00 0.43%

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