[NILAI] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -102.48%
YoY- -107.46%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 39,580 31,671 43,211 29,784 84,684 49,876 38,451 0.48%
PBT 2,801 1,041 3,871 -302 34,656 2,700 525 32.15%
Tax -1,164 -524 -1,423 -640 -9,803 -255 -1,674 -5.87%
NP 1,637 517 2,448 -942 24,853 2,445 -1,149 -
-
NP to SH 1,093 -116 1,556 -976 18,274 1,422 -1,149 -
-
Tax Rate 41.56% 50.34% 36.76% - 28.29% 9.44% 318.86% -
Total Cost 37,943 31,154 40,763 30,726 59,831 47,431 39,600 -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 0.26% -0.03% 0.39% -0.24% 4.13% 0.33% -0.33% -
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 34.76 27.30 37.77 26.24 74.24 43.84 40.83 -2.64%
EPS 0.96 -0.10 1.36 0.86 16.02 1.25 -1.22 -
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 - 115,999
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 34.03 27.23 37.16 25.61 72.82 42.89 33.06 0.48%
EPS 0.94 -0.10 1.34 -0.84 15.71 1.22 -0.99 -
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 4.08 3.30 1.85 1.98 1.06 1.44 1.30 20.97%
P/EPS 147.92 -900.00 51.47 -60.47 4.93 50.40 -43.44 -
EY 0.68 -0.11 1.94 -1.65 20.28 1.98 -2.30 -
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 3.97 3.09 1.80 2.06 0.98 1.98 1.42 18.67%
P/EPS 143.75 -845.00 50.00 -62.79 4.56 69.60 -47.54 -
EY 0.70 -0.12 2.00 -1.59 21.95 1.44 -2.10 -
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