[NILAI] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 55.68%
YoY- 156.11%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 108,892 113,105 279,751 336,738 254,378 212,381 295,628 -15.32%
PBT 4,647 -240 1,434 8,142 -5,724 -3,322 9,981 -11.95%
Tax -1,047 -3,083 -1,989 -4,127 -1,431 -1,399 -5,872 -24.96%
NP 3,600 -3,323 -555 4,015 -7,155 -4,721 4,109 -2.17%
-
NP to SH 1,606 -3,823 -3,765 4,015 -7,155 -4,721 4,109 -14.48%
-
Tax Rate 22.53% - 138.70% 50.69% - - 58.83% -
Total Cost 105,292 116,428 280,306 332,723 261,533 217,102 291,519 -15.60%
-
Net Worth 424,849 423,383 418,907 424,052 430,435 444,946 447,960 -0.87%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 424,849 423,383 418,907 424,052 430,435 444,946 447,960 -0.87%
NOSH 113,900 114,119 114,090 114,714 113,571 115,513 114,138 -0.03%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 3.31% -2.94% -0.20% 1.19% -2.81% -2.22% 1.39% -
ROE 0.38% -0.90% -0.90% 0.95% -1.66% -1.06% 0.92% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 95.60 99.11 245.20 293.54 223.98 183.86 259.01 -15.29%
EPS 1.41 -3.35 -3.30 3.50 -6.30 -4.10 3.60 -14.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.73 3.71 3.6717 3.6966 3.79 3.8519 3.9247 -0.84%
Adjusted Per Share Value based on latest NOSH - 110,461
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 93.63 97.26 240.55 289.55 218.73 182.62 254.20 -15.32%
EPS 1.38 -3.29 -3.24 3.45 -6.15 -4.06 3.53 -14.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6532 3.6406 3.6021 3.6463 3.7012 3.826 3.8519 -0.87%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.81 0.47 0.69 0.80 0.83 0.90 1.00 -
P/RPS 0.85 0.47 0.28 0.27 0.37 0.49 0.39 13.85%
P/EPS 57.45 -14.03 -20.91 22.86 -13.17 -22.02 27.78 12.86%
EY 1.74 -7.13 -4.78 4.38 -7.59 -4.54 3.60 -11.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.13 0.19 0.22 0.22 0.23 0.25 -2.10%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 16/11/07 27/11/06 29/11/05 22/11/04 20/11/03 28/11/02 27/11/01 -
Price 0.80 0.57 0.72 0.71 0.90 0.89 1.01 -
P/RPS 0.84 0.58 0.29 0.24 0.40 0.48 0.39 13.63%
P/EPS 56.74 -17.01 -21.82 20.29 -14.29 -21.78 28.06 12.44%
EY 1.76 -5.88 -4.58 4.93 -7.00 -4.59 3.56 -11.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.15 0.20 0.19 0.24 0.23 0.26 -3.49%

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