[NILAI] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 66.4%
YoY- 202.27%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 338,736 199,504 153,804 620,188 401,080 286,832 251,112 5.11%
PBT 138,624 10,800 2,100 17,896 -10,392 -13,332 -14,108 -
Tax -39,212 -1,020 -6,696 -5,812 -1,424 208 14,108 -
NP 99,412 9,780 -4,596 12,084 -11,816 -13,124 0 -
-
NP to SH 73,096 5,688 -4,596 12,084 -11,816 -13,124 -10,296 -
-
Tax Rate 28.29% 9.44% 318.86% 32.48% - - - -
Total Cost 239,324 189,724 158,400 608,104 412,896 299,956 251,112 -0.79%
-
Net Worth 442,591 426,600 353,157 427,488 416,161 428,792 440,324 0.08%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 442,591 426,600 353,157 427,488 416,161 428,792 440,324 0.08%
NOSH 114,069 113,760 94,180 114,222 113,615 113,137 113,893 0.02%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 29.35% 4.90% -2.99% 1.95% -2.95% -4.58% 0.00% -
ROE 16.52% 1.33% -1.30% 2.83% -2.84% -3.06% -2.34% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 296.95 175.37 163.31 542.97 353.02 253.52 220.48 5.08%
EPS 64.08 5.00 -4.88 7.20 -10.40 -11.60 -9.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.88 3.75 3.7498 3.7426 3.6629 3.79 3.8661 0.05%
Adjusted Per Share Value based on latest NOSH - 114,222
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 291.27 171.55 132.25 533.28 344.88 246.64 215.92 5.11%
EPS 62.85 4.89 -3.95 10.39 -10.16 -11.28 -8.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8057 3.6682 3.0367 3.6759 3.5785 3.6871 3.7862 0.08%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.79 0.63 0.53 0.66 0.90 0.80 1.02 -
P/RPS 0.27 0.36 0.32 0.12 0.25 0.32 0.46 -8.48%
P/EPS 1.23 12.60 -10.86 6.24 -8.65 -6.90 -11.28 -
EY 81.11 7.94 -9.21 16.03 -11.56 -14.50 -8.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.17 0.14 0.18 0.25 0.21 0.26 -4.27%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 29/05/07 20/06/06 26/05/05 31/05/04 28/05/03 28/05/02 -
Price 0.73 0.87 0.58 0.55 0.76 0.83 1.06 -
P/RPS 0.25 0.50 0.36 0.10 0.22 0.33 0.48 -10.29%
P/EPS 1.14 17.40 -11.89 5.20 -7.31 -7.16 -11.73 -
EY 87.78 5.75 -8.41 19.24 -13.68 -13.98 -8.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.23 0.15 0.15 0.21 0.22 0.27 -5.68%

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