[NILAI] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 6.56%
YoY- -71.82%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 144,255 395,890 412,559 315,001 291,143 352,603 337,630 -13.20%
PBT 2,399 3,919 6,075 -12,336 -4,101 571 30,078 -34.37%
Tax 2,558 -1,237 -7,515 1,106 -2,435 12,251 -4,471 -
NP 4,957 2,682 -1,440 -11,230 -6,536 12,822 25,607 -23.93%
-
NP to SH 2,254 438 -1,440 -11,230 -6,536 -2,555 23,462 -32.31%
-
Tax Rate -106.63% 31.56% 123.70% - - -2,145.53% 14.86% -
Total Cost 139,298 393,208 413,999 326,231 297,679 339,781 312,023 -12.57%
-
Net Worth 423,764 419,128 408,332 416,584 443,648 447,709 465,609 -1.55%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - 3,422 7,981 -
Div Payout % - - - - - 0.00% 34.02% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 423,764 419,128 408,332 416,584 443,648 447,709 465,609 -1.55%
NOSH 114,222 114,150 110,461 109,916 115,176 114,074 114,120 0.01%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.44% 0.68% -0.35% -3.57% -2.24% 3.64% 7.58% -
ROE 0.53% 0.10% -0.35% -2.70% -1.47% -0.57% 5.04% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 126.29 346.81 373.49 286.58 252.78 309.10 295.86 -13.22%
EPS 1.97 0.38 -1.30 -10.22 -5.67 -2.24 20.56 -32.34%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 7.00 -
NAPS 3.71 3.6717 3.6966 3.79 3.8519 3.9247 4.08 -1.57%
Adjusted Per Share Value based on latest NOSH - 109,916
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 124.04 340.41 354.75 270.86 250.35 303.19 290.32 -13.20%
EPS 1.94 0.38 -1.24 -9.66 -5.62 -2.20 20.17 -32.29%
DPS 0.00 0.00 0.00 0.00 0.00 2.94 6.86 -
NAPS 3.6438 3.604 3.5111 3.5821 3.8148 3.8497 4.0036 -1.55%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.47 0.69 0.80 0.83 0.90 1.00 1.60 -
P/RPS 0.37 0.20 0.21 0.29 0.36 0.32 0.54 -6.10%
P/EPS 23.82 179.83 -61.37 -8.12 -15.86 -44.65 7.78 20.49%
EY 4.20 0.56 -1.63 -12.31 -6.31 -2.24 12.85 -16.99%
DY 0.00 0.00 0.00 0.00 0.00 3.00 4.38 -
P/NAPS 0.13 0.19 0.22 0.22 0.23 0.25 0.39 -16.72%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 29/11/05 22/11/04 20/11/03 28/11/02 27/11/01 23/11/00 -
Price 0.57 0.72 0.71 0.90 0.89 1.01 1.54 -
P/RPS 0.45 0.21 0.19 0.31 0.35 0.33 0.52 -2.37%
P/EPS 28.88 187.65 -54.46 -8.81 -15.68 -45.09 7.49 25.21%
EY 3.46 0.53 -1.84 -11.35 -6.38 -2.22 13.35 -20.14%
DY 0.00 0.00 0.00 0.00 0.00 2.97 4.55 -
P/NAPS 0.15 0.20 0.19 0.24 0.23 0.26 0.38 -14.34%

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