[NILAI] YoY Cumulative 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- -58.4%
YoY- 202.27%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 84,684 49,876 38,451 155,047 100,270 71,708 62,778 5.11%
PBT 34,656 2,700 525 4,474 -2,598 -3,333 -3,527 -
Tax -9,803 -255 -1,674 -1,453 -356 52 3,527 -
NP 24,853 2,445 -1,149 3,021 -2,954 -3,281 0 -
-
NP to SH 18,274 1,422 -1,149 3,021 -2,954 -3,281 -2,574 -
-
Tax Rate 28.29% 9.44% 318.86% 32.48% - - - -
Total Cost 59,831 47,431 39,600 152,026 103,224 74,989 62,778 -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 4.13% 0.33% -0.33% 0.71% -0.71% -0.77% -0.58% -
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 74.24 43.84 40.83 135.74 88.25 63.38 55.12 5.08%
EPS 16.02 1.25 -1.22 1.80 -2.60 -2.90 -2.26 -
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 72.82 42.89 33.06 133.32 86.22 61.66 53.98 5.11%
EPS 15.71 1.22 -0.99 2.60 -2.54 -2.82 -2.21 -
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 1.06 1.44 1.30 0.49 1.02 1.26 1.85 -8.85%
P/EPS 4.93 50.40 -43.44 24.95 -34.62 -27.59 -45.13 -
EY 20.28 1.98 -2.30 4.01 -2.89 -3.63 -2.22 -
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 0.98 1.98 1.42 0.41 0.86 1.31 1.92 -10.59%
P/EPS 4.56 69.60 -47.54 20.80 -29.23 -28.62 -46.90 -
EY 21.95 1.44 -2.10 4.81 -3.42 -3.49 -2.13 -
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