[NILAI] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -313.57%
YoY- -33.9%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 49,084 31,624 116,139 75,821 60,623 79,298 56,975 -2.45%
PBT 7,516 2,639 2,486 -2,067 -6,612 -99 -9,398 -
Tax -3,262 5,641 752 -3,388 2,538 99 9,398 -
NP 4,254 8,280 3,238 -5,455 -4,074 0 0 -
-
NP to SH 3,835 6,076 3,238 -5,455 -4,074 -1,678 -6,652 -
-
Tax Rate 43.40% -213.76% -30.25% - - - - -
Total Cost 44,830 23,344 112,901 81,276 64,697 79,298 56,975 -3.91%
-
Net Worth 427,043 559,493 424,645 425,922 433,991 443,939 460,231 -1.23%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 3,424 - - - - 3,424 3,422 0.00%
Div Payout % 89.29% - - - - 0.00% 0.00% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 427,043 559,493 424,645 425,922 433,991 443,939 460,231 -1.23%
NOSH 114,136 113,996 114,014 113,883 114,661 114,149 114,099 0.00%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 8.67% 26.18% 2.79% -7.19% -6.72% 0.00% 0.00% -
ROE 0.90% 1.09% 0.76% -1.28% -0.94% -0.38% -1.45% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 43.00 27.74 101.86 66.58 52.87 69.47 49.93 -2.45%
EPS 3.36 5.33 2.84 -4.79 -3.58 -1.47 -5.83 -
DPS 3.00 0.00 0.00 0.00 0.00 3.00 3.00 0.00%
NAPS 3.7415 4.908 3.7245 3.74 3.785 3.8891 4.0336 -1.24%
Adjusted Per Share Value based on latest NOSH - 113,883
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 42.21 27.19 99.86 65.20 52.13 68.19 48.99 -2.45%
EPS 3.30 5.22 2.78 -4.69 -3.50 -1.44 -5.72 -
DPS 2.94 0.00 0.00 0.00 0.00 2.94 2.94 0.00%
NAPS 3.672 4.8109 3.6514 3.6624 3.7318 3.8173 3.9574 -1.23%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.56 0.50 0.67 0.83 0.89 1.05 1.40 -
P/RPS 1.30 1.80 0.66 1.25 1.68 1.51 2.80 -11.99%
P/EPS 16.67 9.38 23.59 -17.33 -25.05 -71.43 -24.01 -
EY 6.00 10.66 4.24 -5.77 -3.99 -1.40 -4.16 -
DY 5.36 0.00 0.00 0.00 0.00 2.86 2.14 16.52%
P/NAPS 0.15 0.10 0.18 0.22 0.24 0.27 0.35 -13.16%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 24/02/05 26/02/04 26/02/03 26/02/02 22/02/01 -
Price 0.59 0.58 0.67 0.94 0.80 0.98 1.24 -
P/RPS 1.37 2.09 0.66 1.41 1.51 1.41 2.48 -9.41%
P/EPS 17.56 10.88 23.59 -19.62 -22.52 -66.67 -21.27 -
EY 5.69 9.19 4.24 -5.10 -4.44 -1.50 -4.70 -
DY 5.08 0.00 0.00 0.00 0.00 3.06 2.42 13.14%
P/NAPS 0.16 0.12 0.18 0.25 0.21 0.25 0.31 -10.43%

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