[NILAI] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -92.11%
YoY- 4325.0%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 151,905 137,534 182,509 130,303 162,207 162,321 452,704 -16.63%
PBT 10,014 8,742 18,902 2,682 7,269 1,820 9,792 0.37%
Tax -3,946 -7,374 -6,316 -1,115 -6,336 6,009 -2,530 7.68%
NP 6,068 1,368 12,586 1,567 933 7,829 7,262 -2.94%
-
NP to SH 4,677 -12,909 -7,754 169 -4 2,393 7,262 -7.06%
-
Tax Rate 39.40% 84.35% 33.41% 41.57% 87.16% -330.16% 25.84% -
Total Cost 145,837 136,166 169,923 128,736 161,274 154,492 445,442 -16.97%
-
Net Worth 401,623 400,390 413,926 422,329 448,800 428,274 555,162 -5.25%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 2,852 2,851 2,280 3,405 3,600 - 3,421 -2.98%
Div Payout % 60.99% 0.00% 0.00% 2,015.31% 0.00% - 47.11% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 401,623 400,390 413,926 422,329 448,800 428,274 555,162 -5.25%
NOSH 114,097 114,071 114,029 113,529 120,000 113,842 114,040 0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 3.99% 0.99% 6.90% 1.20% 0.58% 4.82% 1.60% -
ROE 1.16% -3.22% -1.87% 0.04% 0.00% 0.56% 1.31% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 133.14 120.57 160.05 114.77 135.17 142.58 396.97 -16.63%
EPS 4.10 -11.32 -6.80 0.15 0.00 2.10 6.37 -7.07%
DPS 2.50 2.50 2.00 3.00 3.00 0.00 3.00 -2.99%
NAPS 3.52 3.51 3.63 3.72 3.74 3.762 4.8681 -5.25%
Adjusted Per Share Value based on latest NOSH - 114,032
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 130.62 118.26 156.93 112.04 139.48 139.58 389.27 -16.63%
EPS 4.02 -11.10 -6.67 0.15 0.00 2.06 6.24 -7.06%
DPS 2.45 2.45 1.96 2.93 3.10 0.00 2.94 -2.99%
NAPS 3.4535 3.4429 3.5592 3.6315 3.8591 3.6826 4.7737 -5.25%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.88 0.56 0.78 0.75 0.56 0.50 0.67 -
P/RPS 0.66 0.46 0.49 0.65 0.41 0.35 0.17 25.35%
P/EPS 21.47 -4.95 -11.47 503.83 -16,800.00 23.79 10.52 12.61%
EY 4.66 -20.21 -8.72 0.20 -0.01 4.20 9.50 -11.18%
DY 2.84 4.46 2.56 4.00 5.36 0.00 4.48 -7.31%
P/NAPS 0.25 0.16 0.21 0.20 0.15 0.13 0.14 10.14%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 24/02/10 26/02/09 28/02/08 27/02/07 27/02/06 24/02/05 -
Price 0.88 0.71 0.56 0.89 0.59 0.58 0.67 -
P/RPS 0.66 0.59 0.35 0.78 0.44 0.41 0.17 25.35%
P/EPS 21.47 -6.27 -8.24 597.88 -17,700.00 27.59 10.52 12.61%
EY 4.66 -15.94 -12.14 0.17 -0.01 3.62 9.50 -11.18%
DY 2.84 3.52 3.57 3.37 5.08 0.00 4.48 -7.31%
P/NAPS 0.25 0.20 0.15 0.24 0.16 0.15 0.14 10.14%

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