[NILAI] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 603.68%
YoY- 157.51%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 130,303 161,715 311,375 452,877 330,199 271,086 376,308 -16.19%
PBT 2,593 7,276 4,072 10,628 -7,791 -9,935 9,191 -19.00%
Tax -966 -6,345 3,652 -3,375 -4,820 1,140 1,816 -
NP 1,627 931 7,724 7,253 -12,611 -8,795 11,007 -27.27%
-
NP to SH 193 13 3,276 7,253 -12,611 -8,795 2,282 -33.73%
-
Tax Rate 37.25% 87.20% -89.69% 31.76% - - -19.76% -
Total Cost 128,676 160,784 303,651 445,624 342,810 279,881 365,301 -15.95%
-
Net Worth 424,199 427,043 559,493 424,645 425,922 433,991 443,939 -0.75%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 3,420 3,424 - - - - - -
Div Payout % 1,772.52% 26,339.29% - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 424,199 427,043 559,493 424,645 425,922 433,991 443,939 -0.75%
NOSH 114,032 114,136 113,996 114,014 113,883 114,661 114,149 -0.01%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 1.25% 0.58% 2.48% 1.60% -3.82% -3.24% 2.92% -
ROE 0.05% 0.00% 0.59% 1.71% -2.96% -2.03% 0.51% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 114.27 141.69 273.14 397.21 289.95 236.42 329.66 -16.18%
EPS 0.17 0.01 2.87 6.36 -11.07 -7.67 2.00 -33.67%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.72 3.7415 4.908 3.7245 3.74 3.785 3.8891 -0.73%
Adjusted Per Share Value based on latest NOSH - 114,014
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 112.04 139.05 267.74 389.42 283.93 233.10 323.58 -16.19%
EPS 0.17 0.01 2.82 6.24 -10.84 -7.56 1.96 -33.45%
DPS 2.94 2.94 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6476 3.672 4.8109 3.6514 3.6624 3.7318 3.8173 -0.75%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.75 0.56 0.50 0.67 0.83 0.89 1.05 -
P/RPS 0.66 0.40 0.18 0.17 0.29 0.38 0.32 12.81%
P/EPS 443.13 4,916.67 17.40 10.53 -7.50 -11.60 52.52 42.65%
EY 0.23 0.02 5.75 9.49 -13.34 -8.62 1.90 -29.65%
DY 4.00 5.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.15 0.10 0.18 0.22 0.24 0.27 -4.87%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 27/02/06 24/02/05 26/02/04 26/02/03 26/02/02 -
Price 0.89 0.59 0.58 0.67 0.94 0.80 0.98 -
P/RPS 0.78 0.42 0.21 0.17 0.32 0.34 0.30 17.25%
P/EPS 525.85 5,180.06 20.18 10.53 -8.49 -10.43 49.02 48.48%
EY 0.19 0.02 4.95 9.49 -11.78 -9.59 2.04 -32.66%
DY 3.37 5.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.16 0.12 0.18 0.25 0.21 0.25 -0.67%

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