[NILAI] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -79.78%
YoY- 1042.24%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 158,320 126,684 172,844 119,136 338,736 199,504 153,804 0.48%
PBT 11,204 4,164 15,484 -1,208 138,624 10,800 2,100 32.15%
Tax -4,656 -2,096 -5,692 -2,560 -39,212 -1,020 -6,696 -5.87%
NP 6,548 2,068 9,792 -3,768 99,412 9,780 -4,596 -
-
NP to SH 4,372 -464 6,224 -3,904 73,096 5,688 -4,596 -
-
Tax Rate 41.56% 50.34% 36.76% - 28.29% 9.44% 318.86% -
Total Cost 151,772 124,616 163,052 122,904 239,324 189,724 158,400 -0.70%
-
Net Worth 418,983 408,319 402,729 411,962 442,591 426,600 353,157 2.88%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 418,983 408,319 402,729 411,962 442,591 426,600 353,157 2.88%
NOSH 113,854 115,999 114,411 113,488 114,069 113,760 94,180 3.20%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 4.14% 1.63% 5.67% -3.16% 29.35% 4.90% -2.99% -
ROE 1.04% -0.11% 1.55% -0.95% 16.52% 1.33% -1.30% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 139.06 109.21 151.07 104.98 296.95 175.37 163.31 -2.64%
EPS 3.84 -0.40 5.44 3.44 64.08 5.00 -4.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.68 3.52 3.52 3.63 3.88 3.75 3.7498 -0.31%
Adjusted Per Share Value based on latest NOSH - 113,854
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 136.14 108.93 148.62 102.44 291.27 171.55 132.25 0.48%
EPS 3.76 -0.40 5.35 -3.36 62.85 4.89 -3.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6027 3.511 3.463 3.5424 3.8057 3.6682 3.0367 2.88%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.42 0.90 0.70 0.52 0.79 0.63 0.53 -
P/RPS 1.02 0.82 0.46 0.50 0.27 0.36 0.32 21.29%
P/EPS 36.98 -225.00 12.87 -15.12 1.23 12.60 -10.86 -
EY 2.70 -0.44 7.77 -6.62 81.11 7.94 -9.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.26 0.20 0.14 0.20 0.17 0.14 18.60%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 25/05/11 26/05/10 28/05/09 29/05/08 29/05/07 20/06/06 -
Price 1.38 0.845 0.68 0.54 0.73 0.87 0.58 -
P/RPS 0.99 0.77 0.45 0.51 0.25 0.50 0.36 18.34%
P/EPS 35.94 -211.25 12.50 -15.70 1.14 17.40 -11.89 -
EY 2.78 -0.47 8.00 -6.37 87.78 5.75 -8.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.24 0.19 0.15 0.19 0.23 0.15 16.74%

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