[NILAI] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 35.65%
YoY- 160.13%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 130,303 162,207 162,321 452,704 330,429 273,004 374,927 -16.14%
PBT 2,682 7,269 1,820 9,792 -8,970 -9,934 9,882 -19.52%
Tax -1,115 -6,336 6,009 -2,530 -3,108 1,139 -7,450 -27.12%
NP 1,567 933 7,829 7,262 -12,078 -8,795 2,432 -7.06%
-
NP to SH 169 -4 2,393 7,262 -12,078 -8,795 2,432 -35.86%
-
Tax Rate 41.57% 87.16% -330.16% 25.84% - - 75.39% -
Total Cost 128,736 161,274 154,492 445,442 342,507 281,799 372,495 -16.22%
-
Net Worth 422,329 448,800 428,274 555,162 420,360 438,145 444,051 -0.83%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 3,405 3,600 - 3,421 3,420 3,414 3,425 -0.09%
Div Payout % 2,015.31% 0.00% - 47.11% 0.00% 0.00% 140.85% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 422,329 448,800 428,274 555,162 420,360 438,145 444,051 -0.83%
NOSH 113,529 120,000 113,842 114,040 114,005 113,804 114,178 -0.09%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 1.20% 0.58% 4.82% 1.60% -3.66% -3.22% 0.65% -
ROE 0.04% 0.00% 0.56% 1.31% -2.87% -2.01% 0.55% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 114.77 135.17 142.58 396.97 289.84 239.89 328.37 -16.06%
EPS 0.15 0.00 2.10 6.37 -10.59 -7.72 2.13 -35.72%
DPS 3.00 3.00 0.00 3.00 3.00 3.00 3.00 0.00%
NAPS 3.72 3.74 3.762 4.8681 3.6872 3.85 3.8891 -0.73%
Adjusted Per Share Value based on latest NOSH - 114,014
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 112.04 139.48 139.58 389.27 284.13 234.75 322.39 -16.14%
EPS 0.15 0.00 2.06 6.24 -10.39 -7.56 2.09 -35.52%
DPS 2.93 3.10 0.00 2.94 2.94 2.94 2.95 -0.11%
NAPS 3.6315 3.8591 3.6826 4.7737 3.6146 3.7675 3.8183 -0.83%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.75 0.56 0.50 0.67 0.83 0.89 1.05 -
P/RPS 0.65 0.41 0.35 0.17 0.29 0.37 0.32 12.53%
P/EPS 503.83 -16,800.00 23.79 10.52 -7.83 -11.52 49.30 47.28%
EY 0.20 -0.01 4.20 9.50 -12.76 -8.68 2.03 -32.02%
DY 4.00 5.36 0.00 4.48 3.61 3.37 2.86 5.74%
P/NAPS 0.20 0.15 0.13 0.14 0.23 0.23 0.27 -4.87%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 27/02/06 24/02/05 26/02/04 26/02/03 26/02/02 -
Price 0.89 0.59 0.58 0.67 0.94 0.80 0.98 -
P/RPS 0.78 0.44 0.41 0.17 0.32 0.33 0.30 17.25%
P/EPS 597.88 -17,700.00 27.59 10.52 -8.87 -10.35 46.01 53.30%
EY 0.17 -0.01 3.62 9.50 -11.27 -9.66 2.17 -34.57%
DY 3.37 5.08 0.00 4.48 3.19 3.75 3.06 1.62%
P/NAPS 0.24 0.16 0.15 0.14 0.25 0.21 0.25 -0.67%

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