[NILAI] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -11.73%
YoY- -1.54%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 139,593 193,564 145,189 150,806 373,001 448,984 339,170 -13.74%
PBT 9,666 23,790 6,196 -320 1,912 10,856 -7,632 -
Tax -7,154 -6,866 -1,396 -4,110 -2,652 -5,502 -1,908 24.61%
NP 2,512 16,924 4,800 -4,430 -740 5,353 -9,540 -
-
NP to SH 13,001 -2,332 2,141 -5,097 -5,020 5,353 -9,540 -
-
Tax Rate 74.01% 28.86% 22.53% - 138.70% 50.68% - -
Total Cost 137,081 176,640 140,389 155,237 373,741 443,630 348,710 -14.39%
-
Net Worth 402,585 421,817 424,849 423,382 418,907 424,052 430,435 -1.10%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 402,585 421,817 424,849 423,382 418,907 424,052 430,435 -1.10%
NOSH 114,046 114,313 113,900 114,119 114,090 114,714 113,571 0.06%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 1.80% 8.74% 3.31% -2.94% -0.20% 1.19% -2.81% -
ROE 3.23% -0.55% 0.50% -1.20% -1.20% 1.26% -2.22% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 122.40 169.33 127.47 132.15 326.93 391.39 298.64 -13.80%
EPS -11.40 -2.04 1.88 -4.47 -4.40 4.67 -8.40 5.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.53 3.69 3.73 3.71 3.6717 3.6966 3.79 -1.17%
Adjusted Per Share Value based on latest NOSH - 114,222
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 120.03 166.44 124.84 129.67 320.73 386.07 291.64 -13.74%
EPS 11.18 -2.01 1.84 -4.38 -4.32 4.60 -8.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4617 3.6271 3.6532 3.6406 3.6021 3.6463 3.7012 -1.10%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.60 0.90 0.81 0.47 0.69 0.80 0.83 -
P/RPS 0.49 0.53 0.64 0.36 0.21 0.20 0.28 9.76%
P/EPS 5.26 -44.12 43.09 -10.52 -15.68 17.14 -9.88 -
EY 19.00 -2.27 2.32 -9.50 -6.38 5.83 -10.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.24 0.22 0.13 0.19 0.22 0.22 -4.20%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 28/11/08 16/11/07 27/11/06 29/11/05 22/11/04 20/11/03 -
Price 0.70 0.55 0.80 0.57 0.72 0.71 0.90 -
P/RPS 0.57 0.32 0.63 0.43 0.22 0.18 0.30 11.27%
P/EPS 6.14 -26.96 42.55 -12.76 -16.36 15.21 -10.71 -
EY 16.29 -3.71 2.35 -7.84 -6.11 6.57 -9.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.15 0.21 0.15 0.20 0.19 0.24 -2.99%

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