[NILAI] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 147.67%
YoY- -67.05%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 182,509 130,303 162,207 162,321 452,704 330,429 273,004 -6.48%
PBT 18,902 2,682 7,269 1,820 9,792 -8,970 -9,934 -
Tax -6,316 -1,115 -6,336 6,009 -2,530 -3,108 1,139 -
NP 12,586 1,567 933 7,829 7,262 -12,078 -8,795 -
-
NP to SH -7,754 169 -4 2,393 7,262 -12,078 -8,795 -2.07%
-
Tax Rate 33.41% 41.57% 87.16% -330.16% 25.84% - - -
Total Cost 169,923 128,736 161,274 154,492 445,442 342,507 281,799 -8.07%
-
Net Worth 413,926 422,329 448,800 428,274 555,162 420,360 438,145 -0.94%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 2,280 3,405 3,600 - 3,421 3,420 3,414 -6.50%
Div Payout % 0.00% 2,015.31% 0.00% - 47.11% 0.00% 0.00% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 413,926 422,329 448,800 428,274 555,162 420,360 438,145 -0.94%
NOSH 114,029 113,529 120,000 113,842 114,040 114,005 113,804 0.03%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 6.90% 1.20% 0.58% 4.82% 1.60% -3.66% -3.22% -
ROE -1.87% 0.04% 0.00% 0.56% 1.31% -2.87% -2.01% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 160.05 114.77 135.17 142.58 396.97 289.84 239.89 -6.51%
EPS -6.80 0.15 0.00 2.10 6.37 -10.59 -7.72 -2.09%
DPS 2.00 3.00 3.00 0.00 3.00 3.00 3.00 -6.52%
NAPS 3.63 3.72 3.74 3.762 4.8681 3.6872 3.85 -0.97%
Adjusted Per Share Value based on latest NOSH - 113,996
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 156.93 112.04 139.48 139.58 389.27 284.13 234.75 -6.48%
EPS -6.67 0.15 0.00 2.06 6.24 -10.39 -7.56 -2.06%
DPS 1.96 2.93 3.10 0.00 2.94 2.94 2.94 -6.52%
NAPS 3.5592 3.6315 3.8591 3.6826 4.7737 3.6146 3.7675 -0.94%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.78 0.75 0.56 0.50 0.67 0.83 0.89 -
P/RPS 0.49 0.65 0.41 0.35 0.17 0.29 0.37 4.78%
P/EPS -11.47 503.83 -16,800.00 23.79 10.52 -7.83 -11.52 -0.07%
EY -8.72 0.20 -0.01 4.20 9.50 -12.76 -8.68 0.07%
DY 2.56 4.00 5.36 0.00 4.48 3.61 3.37 -4.47%
P/NAPS 0.21 0.20 0.15 0.13 0.14 0.23 0.23 -1.50%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 27/02/07 27/02/06 24/02/05 26/02/04 26/02/03 -
Price 0.56 0.89 0.59 0.58 0.67 0.94 0.80 -
P/RPS 0.35 0.78 0.44 0.41 0.17 0.32 0.33 0.98%
P/EPS -8.24 597.88 -17,700.00 27.59 10.52 -8.87 -10.35 -3.72%
EY -12.14 0.17 -0.01 3.62 9.50 -11.27 -9.66 3.87%
DY 3.57 3.37 5.08 0.00 4.48 3.19 3.75 -0.81%
P/NAPS 0.15 0.24 0.16 0.15 0.14 0.25 0.21 -5.44%

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