[NILAI] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 0.74%
YoY- 66.41%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 124,292 228,468 149,758 155,212 455,376 432,850 308,974 -14.06%
PBT -592 38,958 4,172 1,090 -6,632 7,356 -10,684 -38.22%
Tax -1,588 -9,972 -1,542 -4,610 -3,600 -2,198 -990 8.18%
NP -2,180 28,986 2,630 -3,520 -10,232 5,158 -11,674 -24.37%
-
NP to SH -17,556 294 886 -4,562 -13,580 5,158 -11,674 7.03%
-
Tax Rate - 25.60% 36.96% 422.94% - 29.88% - -
Total Cost 126,472 199,482 147,128 158,732 465,608 427,692 320,648 -14.35%
-
Net Worth 405,840 420,646 425,961 426,547 418,400 415,488 437,202 -1.23%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 405,840 420,646 425,961 426,547 418,400 415,488 437,202 -1.23%
NOSH 114,000 113,076 113,589 114,050 114,117 112,130 114,450 -0.06%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -1.75% 12.69% 1.76% -2.27% -2.25% 1.19% -3.78% -
ROE -4.33% 0.07% 0.21% -1.07% -3.25% 1.24% -2.67% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 109.03 202.05 131.84 136.09 399.04 386.02 269.96 -14.01%
EPS -15.40 0.26 0.78 -4.00 -11.90 4.60 -10.20 7.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.56 3.72 3.75 3.74 3.6664 3.7054 3.82 -1.16%
Adjusted Per Share Value based on latest NOSH - 114,615
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 106.88 196.45 128.77 133.46 391.57 372.20 265.68 -14.06%
EPS -15.10 0.25 0.76 -3.92 -11.68 4.44 -10.04 7.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4897 3.617 3.6627 3.6678 3.5977 3.5727 3.7594 -1.23%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.60 0.80 0.92 0.55 0.69 0.82 0.83 -
P/RPS 0.55 0.40 0.70 0.40 0.17 0.21 0.31 10.01%
P/EPS -3.90 307.69 117.95 -13.75 -5.80 17.83 -8.14 -11.53%
EY -25.67 0.33 0.85 -7.27 -17.25 5.61 -12.29 13.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.22 0.25 0.15 0.19 0.22 0.22 -4.20%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 29/08/08 28/08/07 23/08/06 26/08/05 24/08/04 26/08/03 -
Price 0.60 0.80 0.86 0.46 0.68 0.80 0.90 -
P/RPS 0.55 0.40 0.65 0.34 0.17 0.21 0.33 8.87%
P/EPS -3.90 307.69 110.26 -11.50 -5.71 17.39 -8.82 -12.70%
EY -25.67 0.33 0.91 -8.70 -17.50 5.75 -11.33 14.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.22 0.23 0.12 0.19 0.22 0.24 -5.58%

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