[NILAI] YoY TTM Result on 30-Sep-2005 [#3]

Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 138.05%
YoY- 130.42%
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 166,584 157,976 144,255 395,890 412,559 315,001 291,143 -8.87%
PBT 15,790 12,164 2,399 3,919 6,075 -12,336 -4,101 -
Tax -5,014 -4,310 2,558 -1,237 -7,515 1,106 -2,435 12.78%
NP 10,776 7,854 4,957 2,682 -1,440 -11,230 -6,536 -
-
NP to SH -3,122 5,442 2,254 438 -1,440 -11,230 -6,536 -11.57%
-
Tax Rate 31.75% 35.43% -106.63% 31.56% 123.70% - - -
Total Cost 155,808 150,122 139,298 393,208 413,999 326,231 297,679 -10.21%
-
Net Worth 421,460 425,658 423,764 419,128 408,332 416,584 443,648 -0.85%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 3,420 3,424 - - - - - -
Div Payout % 0.00% 62.92% - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 421,460 425,658 423,764 419,128 408,332 416,584 443,648 -0.85%
NOSH 114,216 114,117 114,222 114,150 110,461 109,916 115,176 -0.13%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.47% 4.97% 3.44% 0.68% -0.35% -3.57% -2.24% -
ROE -0.74% 1.28% 0.53% 0.10% -0.35% -2.70% -1.47% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 145.85 138.43 126.29 346.81 373.49 286.58 252.78 -8.75%
EPS -2.73 4.77 1.97 0.38 -1.30 -10.22 -5.67 -11.45%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.69 3.73 3.71 3.6717 3.6966 3.79 3.8519 -0.71%
Adjusted Per Share Value based on latest NOSH - 114,150
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 143.24 135.84 124.04 340.41 354.75 270.86 250.35 -8.87%
EPS -2.68 4.68 1.94 0.38 -1.24 -9.66 -5.62 -11.60%
DPS 2.94 2.94 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.624 3.6601 3.6438 3.604 3.5111 3.5821 3.8148 -0.85%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.90 0.81 0.47 0.69 0.80 0.83 0.90 -
P/RPS 0.62 0.59 0.37 0.20 0.21 0.29 0.36 9.47%
P/EPS -32.93 16.99 23.82 179.83 -61.37 -8.12 -15.86 12.93%
EY -3.04 5.89 4.20 0.56 -1.63 -12.31 -6.31 -11.44%
DY 3.33 3.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.22 0.13 0.19 0.22 0.22 0.23 0.71%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 16/11/07 27/11/06 29/11/05 22/11/04 20/11/03 28/11/02 -
Price 0.55 0.80 0.57 0.72 0.71 0.90 0.89 -
P/RPS 0.38 0.58 0.45 0.21 0.19 0.31 0.35 1.37%
P/EPS -20.12 16.78 28.88 187.65 -54.46 -8.81 -15.68 4.23%
EY -4.97 5.96 3.46 0.53 -1.84 -11.35 -6.38 -4.07%
DY 5.45 3.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.21 0.15 0.20 0.19 0.24 0.23 -6.87%

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