[NILAI] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 814.79%
YoY- -68.77%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 130,861 109,738 123,643 104,695 145,173 108,892 113,105 2.45%
PBT 10,740 7,353 10,685 7,250 17,843 4,647 -240 -
Tax -3,469 -4,040 -5,266 -5,366 -5,150 -1,047 -3,083 1.98%
NP 7,271 3,313 5,419 1,884 12,693 3,600 -3,323 -
-
NP to SH 4,776 780 3,045 9,751 -1,749 1,606 -3,823 -
-
Tax Rate 32.30% 54.94% 49.28% 74.01% 28.86% 22.53% - -
Total Cost 123,590 106,425 118,224 102,811 132,480 105,292 116,428 0.99%
-
Net Worth 420,798 402,617 401,438 402,585 421,817 424,849 423,383 -0.10%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 420,798 402,617 401,438 402,585 421,817 424,849 423,383 -0.10%
NOSH 115,922 114,705 114,044 114,046 114,313 113,900 114,119 0.26%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.56% 3.02% 4.38% 1.80% 8.74% 3.31% -2.94% -
ROE 1.13% 0.19% 0.76% 2.42% -0.41% 0.38% -0.90% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 112.89 95.67 108.42 91.80 127.00 95.60 99.11 2.19%
EPS 4.12 0.68 2.67 -8.55 -1.53 1.41 -3.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.63 3.51 3.52 3.53 3.69 3.73 3.71 -0.36%
Adjusted Per Share Value based on latest NOSH - 114,177
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 112.52 94.36 106.32 90.02 124.83 93.63 97.26 2.45%
EPS 4.11 0.67 2.62 8.38 -1.50 1.38 -3.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6183 3.462 3.4519 3.4617 3.6271 3.6532 3.6406 -0.10%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.47 1.22 0.80 0.60 0.90 0.81 0.47 -
P/RPS 1.30 1.28 0.74 0.65 0.71 0.85 0.47 18.46%
P/EPS 35.68 179.41 29.96 7.02 -58.82 57.45 -14.03 -
EY 2.80 0.56 3.34 14.25 -1.70 1.74 -7.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.23 0.17 0.24 0.22 0.13 20.58%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 23/11/11 24/11/10 25/11/09 28/11/08 16/11/07 27/11/06 -
Price 1.49 1.22 0.80 0.70 0.55 0.80 0.57 -
P/RPS 1.32 1.28 0.74 0.76 0.43 0.84 0.58 14.67%
P/EPS 36.17 179.41 29.96 8.19 -35.95 56.74 -17.01 -
EY 2.77 0.56 3.34 12.21 -2.78 1.76 -5.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.23 0.20 0.15 0.21 0.15 18.22%

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