[NILAI] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 3.79%
YoY- 156.11%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 145,189 150,806 373,001 448,984 339,170 283,174 394,170 -15.32%
PBT 6,196 -320 1,912 10,856 -7,632 -4,429 13,308 -11.95%
Tax -1,396 -4,110 -2,652 -5,502 -1,908 -1,865 -7,829 -24.96%
NP 4,800 -4,430 -740 5,353 -9,540 -6,294 5,478 -2.17%
-
NP to SH 2,141 -5,097 -5,020 5,353 -9,540 -6,294 5,478 -14.48%
-
Tax Rate 22.53% - 138.70% 50.68% - - 58.83% -
Total Cost 140,389 155,237 373,741 443,630 348,710 289,469 388,692 -15.60%
-
Net Worth 424,849 423,382 418,907 424,052 430,435 444,946 447,960 -0.87%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 424,849 423,382 418,907 424,052 430,435 444,946 447,960 -0.87%
NOSH 113,900 114,119 114,090 114,714 113,571 115,513 114,138 -0.03%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 3.31% -2.94% -0.20% 1.19% -2.81% -2.22% 1.39% -
ROE 0.50% -1.20% -1.20% 1.26% -2.22% -1.41% 1.22% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 127.47 132.15 326.93 391.39 298.64 245.14 345.34 -15.29%
EPS 1.88 -4.47 -4.40 4.67 -8.40 -5.47 4.80 -14.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.73 3.71 3.6717 3.6966 3.79 3.8519 3.9247 -0.84%
Adjusted Per Share Value based on latest NOSH - 110,461
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 124.84 129.67 320.73 386.07 291.64 243.49 338.94 -15.32%
EPS 1.84 -4.38 -4.32 4.60 -8.20 -5.41 4.71 -14.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6532 3.6406 3.6021 3.6463 3.7012 3.826 3.8519 -0.87%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.81 0.47 0.69 0.80 0.83 0.90 1.00 -
P/RPS 0.64 0.36 0.21 0.20 0.28 0.37 0.29 14.09%
P/EPS 43.09 -10.52 -15.68 17.14 -9.88 -16.52 20.83 12.87%
EY 2.32 -9.50 -6.38 5.83 -10.12 -6.05 4.80 -11.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.13 0.19 0.22 0.22 0.23 0.25 -2.10%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 16/11/07 27/11/06 29/11/05 22/11/04 20/11/03 28/11/02 27/11/01 -
Price 0.80 0.57 0.72 0.71 0.90 0.89 1.01 -
P/RPS 0.63 0.43 0.22 0.18 0.30 0.36 0.29 13.79%
P/EPS 42.55 -12.76 -16.36 15.21 -10.71 -16.33 21.04 12.44%
EY 2.35 -7.84 -6.11 6.57 -9.33 -6.12 4.75 -11.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.15 0.20 0.19 0.24 0.23 0.26 -3.49%

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