[NILAI] YoY TTM 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- -12.3%
YoY- -43.39%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 161,715 311,375 452,877 330,199 271,086 376,308 292,668 -9.40%
PBT 7,276 4,072 10,628 -7,791 -9,935 9,191 1,954 24.48%
Tax -6,345 3,652 -3,375 -4,820 1,140 1,816 7,246 -
NP 931 7,724 7,253 -12,611 -8,795 11,007 9,200 -31.72%
-
NP to SH 13 3,276 7,253 -12,611 -8,795 2,282 403 -43.56%
-
Tax Rate 87.20% -89.69% 31.76% - - -19.76% -370.83% -
Total Cost 160,784 303,651 445,624 342,810 279,881 365,301 283,468 -9.01%
-
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 - - - - - 3,422 0.00%
Div Payout % 26,339.29% - - - - - 849.38% -
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 0.58% 2.48% 1.60% -3.82% -3.24% 2.92% 3.14% -
ROE 0.00% 0.59% 1.71% -2.96% -2.03% 0.51% 0.09% -
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 141.69 273.14 397.21 289.95 236.42 329.66 256.50 -9.41%
EPS 0.01 2.87 6.36 -11.07 -7.67 2.00 0.35 -44.69%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 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 139.05 267.74 389.42 283.93 233.10 323.58 251.66 -9.41%
EPS 0.01 2.82 6.24 -10.84 -7.56 1.96 0.35 -44.69%
DPS 2.94 0.00 0.00 0.00 0.00 0.00 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 0.40 0.18 0.17 0.29 0.38 0.32 0.55 -5.16%
P/EPS 4,916.67 17.40 10.53 -7.50 -11.60 52.52 396.38 52.11%
EY 0.02 5.75 9.49 -13.34 -8.62 1.90 0.25 -34.34%
DY 5.36 0.00 0.00 0.00 0.00 0.00 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 0.42 0.21 0.17 0.32 0.34 0.30 0.48 -2.19%
P/EPS 5,180.06 20.18 10.53 -8.49 -10.43 49.02 351.08 56.57%
EY 0.02 4.95 9.49 -11.78 -9.59 2.04 0.28 -35.57%
DY 5.08 0.00 0.00 0.00 0.00 0.00 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