[NILAI] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 98.9%
YoY- 141.44%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 156,482 142,031 166,584 157,976 144,255 395,890 412,559 -14.91%
PBT 12,177 8,389 15,790 12,164 2,399 3,919 6,075 12.28%
Tax -7,272 -6,532 -5,014 -4,310 2,558 -1,237 -7,515 -0.54%
NP 4,905 1,857 10,776 7,854 4,957 2,682 -1,440 -
-
NP to SH -113 -15,700 -3,122 5,442 2,254 438 -1,440 -34.55%
-
Tax Rate 59.72% 77.86% 31.75% 35.43% -106.63% 31.56% 123.70% -
Total Cost 151,577 140,174 155,808 150,122 139,298 393,208 413,999 -15.41%
-
Net Worth 401,905 404,081 421,460 425,658 423,764 419,128 408,332 -0.26%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 2,853 2,279 3,420 3,424 - - - -
Div Payout % 0.00% 0.00% 0.00% 62.92% - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 401,905 404,081 421,460 425,658 423,764 419,128 408,332 -0.26%
NOSH 114,177 114,470 114,216 114,117 114,222 114,150 110,461 0.55%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 3.13% 1.31% 6.47% 4.97% 3.44% 0.68% -0.35% -
ROE -0.03% -3.89% -0.74% 1.28% 0.53% 0.10% -0.35% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 137.05 124.08 145.85 138.43 126.29 346.81 373.49 -15.38%
EPS -0.10 -13.72 -2.73 4.77 1.97 0.38 -1.30 -34.77%
DPS 2.50 2.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 3.52 3.53 3.69 3.73 3.71 3.6717 3.6966 -0.81%
Adjusted Per Share Value based on latest NOSH - 114,117
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 134.55 122.13 143.24 135.84 124.04 340.41 354.75 -14.91%
EPS -0.10 -13.50 -2.68 4.68 1.94 0.38 -1.24 -34.25%
DPS 2.45 1.96 2.94 2.94 0.00 0.00 0.00 -
NAPS 3.4559 3.4746 3.624 3.6601 3.6438 3.604 3.5111 -0.26%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.80 0.60 0.90 0.81 0.47 0.69 0.80 -
P/RPS 0.58 0.48 0.62 0.59 0.37 0.20 0.21 18.44%
P/EPS -808.34 -4.37 -32.93 16.99 23.82 179.83 -61.37 53.64%
EY -0.12 -22.86 -3.04 5.89 4.20 0.56 -1.63 -35.24%
DY 3.13 3.33 3.33 3.70 0.00 0.00 0.00 -
P/NAPS 0.23 0.17 0.24 0.22 0.13 0.19 0.22 0.74%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 25/11/09 28/11/08 16/11/07 27/11/06 29/11/05 22/11/04 -
Price 0.80 0.70 0.55 0.80 0.57 0.72 0.71 -
P/RPS 0.58 0.56 0.38 0.58 0.45 0.21 0.19 20.43%
P/EPS -808.34 -5.10 -20.12 16.78 28.88 187.65 -54.46 56.73%
EY -0.12 -19.59 -4.97 5.96 3.46 0.53 -1.84 -36.54%
DY 3.13 2.86 5.45 3.75 0.00 0.00 0.00 -
P/NAPS 0.23 0.20 0.15 0.21 0.15 0.20 0.19 3.23%

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