[NILAI] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- -37.33%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 162,207 162,321 452,704 330,429 273,004 374,927 292,669 -9.36%
PBT 7,269 1,820 9,792 -8,970 -9,934 9,882 1,954 24.46%
Tax -6,336 6,009 -2,530 -3,108 1,139 -7,450 -1,551 26.42%
NP 933 7,829 7,262 -12,078 -8,795 2,432 403 15.00%
-
NP to SH -4 2,393 7,262 -12,078 -8,795 2,432 403 -
-
Tax Rate 87.16% -330.16% 25.84% - - 75.39% 79.38% -
Total Cost 161,274 154,492 445,442 342,507 281,799 372,495 292,266 -9.43%
-
Net Worth 448,800 428,274 555,162 420,360 438,145 444,051 464,440 -0.56%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 3,600 - 3,421 3,420 3,414 3,425 3,454 0.69%
Div Payout % 0.00% - 47.11% 0.00% 0.00% 140.85% 857.14% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 448,800 428,274 555,162 420,360 438,145 444,051 464,440 -0.56%
NOSH 120,000 113,842 114,040 114,005 113,804 114,178 115,142 0.69%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.58% 4.82% 1.60% -3.66% -3.22% 0.65% 0.14% -
ROE 0.00% 0.56% 1.31% -2.87% -2.01% 0.55% 0.09% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 135.17 142.58 396.97 289.84 239.89 328.37 254.18 -9.98%
EPS 0.00 2.10 6.37 -10.59 -7.72 2.13 0.35 -
DPS 3.00 0.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 3.74 3.762 4.8681 3.6872 3.85 3.8891 4.0336 -1.25%
Adjusted Per Share Value based on latest NOSH - 113,883
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 139.48 139.58 389.27 284.13 234.75 322.39 251.66 -9.36%
EPS 0.00 2.06 6.24 -10.39 -7.56 2.09 0.35 -
DPS 3.10 0.00 2.94 2.94 2.94 2.95 2.97 0.71%
NAPS 3.8591 3.6826 4.7737 3.6146 3.7675 3.8183 3.9936 -0.56%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.56 0.50 0.67 0.83 0.89 1.05 1.40 -
P/RPS 0.41 0.35 0.17 0.29 0.37 0.32 0.55 -4.77%
P/EPS -16,800.00 23.79 10.52 -7.83 -11.52 49.30 400.00 -
EY -0.01 4.20 9.50 -12.76 -8.68 2.03 0.25 -
DY 5.36 0.00 4.48 3.61 3.37 2.86 2.14 16.52%
P/NAPS 0.15 0.13 0.14 0.23 0.23 0.27 0.35 -13.16%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 24/02/05 26/02/04 26/02/03 26/02/02 22/02/01 -
Price 0.59 0.58 0.67 0.94 0.80 0.98 1.24 -
P/RPS 0.44 0.41 0.17 0.32 0.33 0.30 0.49 -1.77%
P/EPS -17,700.00 27.59 10.52 -8.87 -10.35 46.01 354.29 -
EY -0.01 3.62 9.50 -11.27 -9.66 2.17 0.28 -
DY 5.08 0.00 4.48 3.19 3.75 3.06 2.42 13.14%
P/NAPS 0.16 0.15 0.14 0.25 0.21 0.25 0.31 -10.43%

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