[NILAI] YoY TTM Result on 30-Jun-2008 [#2]

Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -100.36%
YoY- -102.27%
Quarter Report
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 146,711 147,596 130,421 169,656 158,990 161,293 464,140 -17.45%
PBT 11,161 11,030 -792 19,987 8,818 7,933 3,634 20.55%
Tax -5,216 -8,226 -2,123 -5,126 -4,812 3,147 -4,076 4.19%
NP 5,945 2,804 -2,915 14,861 4,006 11,080 -442 -
-
NP to SH 4,034 -4,557 -16,623 -62 2,736 6,821 -1,151 -
-
Tax Rate 46.73% 74.58% - 25.65% 54.57% -39.67% 112.16% -
Total Cost 140,766 144,792 133,336 154,795 154,984 150,213 464,582 -18.03%
-
Net Worth 398,635 398,678 406,068 424,211 426,889 428,661 417,950 -0.78%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 2,854 2,853 2,279 3,420 3,424 - - -
Div Payout % 70.77% 0.00% 0.00% 0.00% 125.15% - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 398,635 398,678 406,068 424,211 426,889 428,661 417,950 -0.78%
NOSH 113,571 113,908 114,064 114,035 113,837 114,615 113,994 -0.06%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 4.05% 1.90% -2.24% 8.76% 2.52% 6.87% -0.10% -
ROE 1.01% -1.14% -4.09% -0.01% 0.64% 1.59% -0.28% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 129.18 129.57 114.34 148.77 139.66 140.73 407.16 -17.40%
EPS 3.55 -4.00 -14.57 -0.05 2.40 5.95 -1.01 -
DPS 2.51 2.50 2.00 3.00 3.00 0.00 0.00 -
NAPS 3.51 3.50 3.56 3.72 3.75 3.74 3.6664 -0.72%
Adjusted Per Share Value based on latest NOSH - 114,035
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 126.15 126.91 112.15 145.88 136.71 138.69 399.10 -17.45%
EPS 3.47 -3.92 -14.29 -0.05 2.35 5.87 -0.99 -
DPS 2.45 2.45 1.96 2.94 2.94 0.00 0.00 -
NAPS 3.4278 3.4281 3.4917 3.6477 3.6707 3.6859 3.5938 -0.78%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.93 0.60 0.60 0.80 0.92 0.55 0.69 -
P/RPS 0.72 0.46 0.52 0.54 0.66 0.39 0.17 27.18%
P/EPS 26.18 -15.00 -4.12 -1,471.42 38.28 9.24 -68.34 -
EY 3.82 -6.67 -24.29 -0.07 2.61 10.82 -1.46 -
DY 2.70 4.17 3.33 3.75 3.26 0.00 0.00 -
P/NAPS 0.26 0.17 0.17 0.22 0.25 0.15 0.19 5.36%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 25/08/10 27/08/09 29/08/08 28/08/07 23/08/06 26/08/05 -
Price 1.15 0.60 0.60 0.80 0.86 0.46 0.68 -
P/RPS 0.89 0.46 0.52 0.54 0.62 0.33 0.17 31.75%
P/EPS 32.38 -15.00 -4.12 -1,471.42 35.78 7.73 -67.35 -
EY 3.09 -6.67 -24.29 -0.07 2.79 12.94 -1.48 -
DY 2.19 4.17 3.33 3.75 3.49 0.00 0.00 -
P/NAPS 0.33 0.17 0.17 0.22 0.23 0.12 0.19 9.63%

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