[NILAI] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -349.69%
YoY- -6071.43%
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 171,896 134,026 144,416 124,292 228,468 149,758 155,212 1.71%
PBT 24,570 6,282 3,986 -592 38,958 4,172 1,090 67.99%
Tax -9,046 -5,834 -3,294 -1,588 -9,972 -1,542 -4,610 11.87%
NP 15,524 448 692 -2,180 28,986 2,630 -3,520 -
-
NP to SH 10,808 -2,138 -852 -17,556 294 886 -4,562 -
-
Tax Rate 36.82% 92.87% 82.64% - 25.60% 36.96% 422.94% -
Total Cost 156,372 133,578 143,724 126,472 199,482 147,128 158,732 -0.24%
-
Net Worth 419,672 399,169 402,972 405,840 420,646 425,961 426,547 -0.27%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 419,672 399,169 402,972 405,840 420,646 425,961 426,547 -0.27%
NOSH 114,978 113,723 115,135 114,000 113,076 113,589 114,050 0.13%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.03% 0.33% 0.48% -1.75% 12.69% 1.76% -2.27% -
ROE 2.58% -0.54% -0.21% -4.33% 0.07% 0.21% -1.07% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 149.50 117.85 125.43 109.03 202.05 131.84 136.09 1.57%
EPS 9.40 -1.88 -0.74 -15.40 0.26 0.78 -4.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.65 3.51 3.50 3.56 3.72 3.75 3.74 -0.40%
Adjusted Per Share Value based on latest NOSH - 114,064
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 147.81 115.25 124.18 106.88 196.45 128.77 133.46 1.71%
EPS 9.29 -1.84 -0.73 -15.10 0.25 0.76 -3.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6086 3.4323 3.4651 3.4897 3.617 3.6627 3.6678 -0.27%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.40 0.93 0.60 0.60 0.80 0.92 0.55 -
P/RPS 0.94 0.79 0.48 0.55 0.40 0.70 0.40 15.28%
P/EPS 14.89 -49.47 -81.08 -3.90 307.69 117.95 -13.75 -
EY 6.71 -2.02 -1.23 -25.67 0.33 0.85 -7.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.26 0.17 0.17 0.22 0.25 0.15 16.74%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 25/08/10 27/08/09 29/08/08 28/08/07 23/08/06 -
Price 1.48 1.15 0.60 0.60 0.80 0.86 0.46 -
P/RPS 0.99 0.98 0.48 0.55 0.40 0.65 0.34 19.47%
P/EPS 15.74 -61.17 -81.08 -3.90 307.69 110.26 -11.50 -
EY 6.35 -1.63 -1.23 -25.67 0.33 0.91 -8.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.33 0.17 0.17 0.22 0.23 0.12 22.70%

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