[NILAI] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY- -461.64%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 162,321 452,704 330,429 273,004 374,927 292,669 437,959 1.06%
PBT 1,820 9,792 -8,970 -9,934 9,882 1,954 50,535 3.59%
Tax 6,009 -2,530 -3,108 1,139 -7,450 -1,551 -13,489 -
NP 7,829 7,262 -12,078 -8,795 2,432 403 37,046 1.66%
-
NP to SH 2,393 7,262 -12,078 -8,795 2,432 403 37,046 2.95%
-
Tax Rate -330.16% 25.84% - - 75.39% 79.38% 26.69% -
Total Cost 154,492 445,442 342,507 281,799 372,495 292,266 400,913 1.01%
-
Net Worth 428,274 555,162 420,360 438,145 444,051 464,440 457,970 0.07%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - 3,421 3,420 3,414 3,425 3,454 7,978 -
Div Payout % - 47.11% 0.00% 0.00% 140.85% 857.14% 21.54% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 428,274 555,162 420,360 438,145 444,051 464,440 457,970 0.07%
NOSH 113,842 114,040 114,005 113,804 114,178 115,142 113,974 0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 4.82% 1.60% -3.66% -3.22% 0.65% 0.14% 8.46% -
ROE 0.56% 1.31% -2.87% -2.01% 0.55% 0.09% 8.09% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 142.58 396.97 289.84 239.89 328.37 254.18 384.26 1.05%
EPS 2.10 6.37 -10.59 -7.72 2.13 0.35 32.49 2.95%
DPS 0.00 3.00 3.00 3.00 3.00 3.00 7.00 -
NAPS 3.762 4.8681 3.6872 3.85 3.8891 4.0336 4.0182 0.07%
Adjusted Per Share Value based on latest NOSH - 114,661
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 139.58 389.27 284.13 234.75 322.39 251.66 376.59 1.06%
EPS 2.06 6.24 -10.39 -7.56 2.09 0.35 31.85 2.95%
DPS 0.00 2.94 2.94 2.94 2.95 2.97 6.86 -
NAPS 3.6826 4.7737 3.6146 3.7675 3.8183 3.9936 3.938 0.07%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.50 0.67 0.83 0.89 1.05 1.40 0.00 -
P/RPS 0.35 0.17 0.29 0.37 0.32 0.55 0.00 -100.00%
P/EPS 23.79 10.52 -7.83 -11.52 49.30 400.00 0.00 -100.00%
EY 4.20 9.50 -12.76 -8.68 2.03 0.25 0.00 -100.00%
DY 0.00 4.48 3.61 3.37 2.86 2.14 0.00 -
P/NAPS 0.13 0.14 0.23 0.23 0.27 0.35 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 24/02/05 26/02/04 26/02/03 26/02/02 22/02/01 23/11/00 -
Price 0.58 0.67 0.94 0.80 0.98 1.24 1.54 -
P/RPS 0.41 0.17 0.32 0.33 0.30 0.49 0.40 -0.02%
P/EPS 27.59 10.52 -8.87 -10.35 46.01 354.29 4.74 -1.85%
EY 3.62 9.50 -11.27 -9.66 2.17 0.28 21.11 1.89%
DY 0.00 4.48 3.19 3.75 3.06 2.42 4.55 -
P/NAPS 0.15 0.14 0.25 0.21 0.25 0.31 0.38 0.99%

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