[NILAI] YoY 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- 275.13%
YoY- 256.73%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 44,913 42,725 51,435 42,549 30,939 34,011 35,025 4.22%
PBT -1,543 4,211 8,692 7,545 -1,636 2,561 -785 11.91%
Tax 1,053 -1,122 -3,619 -4,573 -164 -276 -778 -
NP -490 3,089 5,073 2,972 -1,800 2,285 -1,563 -17.56%
-
NP to SH -628 1,850 3,471 973 -1,896 1,164 -1,542 -13.89%
-
Tax Rate - 26.64% 41.64% 60.61% - 10.78% - -
Total Cost 45,403 39,636 46,362 39,577 32,739 31,726 36,588 3.65%
-
Net Worth 422,155 400,833 401,905 404,081 421,460 425,658 423,764 -0.06%
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 422,155 400,833 401,905 404,081 421,460 425,658 423,764 -0.06%
NOSH 116,296 114,197 114,177 114,470 114,216 114,117 114,222 0.30%
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 -1.09% 7.23% 9.86% 6.98% -5.82% 6.72% -4.46% -
ROE -0.15% 0.46% 0.86% 0.24% -0.45% 0.27% -0.36% -
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 38.62 37.41 45.05 37.17 27.09 29.80 30.66 3.91%
EPS -0.54 1.62 3.04 -0.85 -1.66 1.02 -1.35 -14.15%
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 38.62 36.74 44.23 36.59 26.60 29.25 30.12 4.22%
EPS -0.54 1.59 2.98 0.84 -1.63 1.00 -1.33 -13.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.63 3.4467 3.4559 3.4746 3.624 3.6601 3.6438 -0.06%
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 3.81 3.26 1.78 1.61 3.32 2.72 1.53 16.40%
P/EPS -272.22 75.31 26.32 70.59 -54.22 79.41 -34.81 40.84%
EY -0.37 1.33 3.80 1.42 -1.84 1.26 -2.87 -28.90%
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 3.86 3.26 1.78 1.88 2.03 2.68 1.86 12.92%
P/EPS -275.93 75.31 26.32 82.35 -33.13 78.43 -42.22 36.69%
EY -0.36 1.33 3.80 1.21 -3.02 1.28 -2.37 -26.93%
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