[NILAI] YoY Quarter Result on 30-Jun-2009 [#2]

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -699.39%
YoY- 56.86%
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 46,368 35,342 28,997 32,362 29,550 25,005 39,155 2.85%
PBT 9,484 2,099 -1,878 7 -15,175 -613 20 178.98%
Tax -3,359 -2,393 -223 -153 4,871 -517 -631 32.10%
NP 6,125 -294 -2,101 -146 -10,304 -1,130 -611 -
-
NP to SH 4,311 -954 -1,982 -7,802 -18,086 -979 -894 -
-
Tax Rate 35.42% 114.01% - 2,185.71% - - 3,155.00% -
Total Cost 40,243 35,636 31,098 32,508 39,854 26,135 39,766 0.19%
-
Net Worth 419,604 398,635 398,678 406,068 424,211 426,889 428,661 -0.35%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 419,604 398,635 398,678 406,068 424,211 426,889 428,661 -0.35%
NOSH 114,960 113,571 113,908 114,064 114,035 113,837 114,615 0.05%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 13.21% -0.83% -7.25% -0.45% -34.87% -4.52% -1.56% -
ROE 1.03% -0.24% -0.50% -1.92% -4.26% -0.23% -0.21% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 40.33 31.12 25.46 28.37 25.91 21.97 34.16 2.80%
EPS 3.75 -0.84 -1.74 -6.84 -15.86 -0.86 -0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.65 3.51 3.50 3.56 3.72 3.75 3.74 -0.40%
Adjusted Per Share Value based on latest NOSH - 114,064
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 39.87 30.39 24.93 27.83 25.41 21.50 33.67 2.85%
EPS 3.71 -0.82 -1.70 -6.71 -15.55 -0.84 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6081 3.4278 3.4281 3.4917 3.6477 3.6707 3.6859 -0.35%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.40 0.93 0.60 0.60 0.80 0.92 0.55 -
P/RPS 3.47 2.99 2.36 2.11 3.09 4.19 1.61 13.64%
P/EPS 37.33 -110.71 -34.48 -8.77 -5.04 -106.98 -70.51 -
EY 2.68 -0.90 -2.90 -11.40 -19.83 -0.93 -1.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.26 0.17 0.17 0.22 0.25 0.15 16.74%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 25/08/10 27/08/09 29/08/08 28/08/07 23/08/06 -
Price 1.48 1.15 0.60 0.60 0.80 0.86 0.46 -
P/RPS 3.67 3.70 2.36 2.11 3.09 3.92 1.35 18.11%
P/EPS 39.47 -136.90 -34.48 -8.77 -5.04 -100.00 -58.97 -
EY 2.53 -0.73 -2.90 -11.40 -19.83 -1.00 -1.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.33 0.17 0.17 0.22 0.23 0.12 22.70%

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