[NILAI] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 2.59%
YoY- -28.71%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 173,140 194,779 507,654 358,761 280,016 382,637 292,416 -8.36%
PBT 9,451 123 17,700 -7,056 -9,742 9,344 561 60.07%
Tax -4,926 3,431 -4,472 -5,228 198 -869 8,639 -
NP 4,525 3,554 13,228 -12,284 -9,544 8,475 9,200 -11.14%
-
NP to SH 2,821 -1,131 13,228 -12,284 -9,544 3,180 -882 -
-
Tax Rate 52.12% -2,789.43% 25.27% - - 9.30% -1,539.93% -
Total Cost 168,615 191,225 494,426 371,045 289,560 374,162 283,216 -8.27%
-
Net Worth 426,600 353,157 427,488 416,161 428,792 440,324 437,410 -0.41%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 3,424 - - - - - 3,422 0.00%
Div Payout % 121.38% - - - - - 0.00% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 426,600 353,157 427,488 416,161 428,792 440,324 437,410 -0.41%
NOSH 113,760 94,180 114,222 113,615 113,137 113,893 113,953 -0.02%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 2.61% 1.82% 2.61% -3.42% -3.41% 2.21% 3.15% -
ROE 0.66% -0.32% 3.09% -2.95% -2.23% 0.72% -0.20% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 152.20 206.81 444.44 315.77 247.50 335.96 256.61 -8.33%
EPS 2.48 -1.20 11.58 -10.81 -8.44 2.79 -0.77 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 3.00 0.00%
NAPS 3.75 3.7498 3.7426 3.6629 3.79 3.8661 3.8385 -0.38%
Adjusted Per Share Value based on latest NOSH - 113,615
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 148.88 167.49 436.52 308.49 240.78 329.02 251.44 -8.36%
EPS 2.43 -0.97 11.37 -10.56 -8.21 2.73 -0.76 -
DPS 2.94 0.00 0.00 0.00 0.00 0.00 2.94 0.00%
NAPS 3.6682 3.0367 3.6759 3.5785 3.6871 3.7862 3.7612 -0.41%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.63 0.53 0.66 0.90 0.80 1.02 1.25 -
P/RPS 0.41 0.26 0.15 0.29 0.32 0.30 0.49 -2.92%
P/EPS 25.41 -44.13 5.70 -8.32 -9.48 36.53 -161.50 -
EY 3.94 -2.27 17.55 -12.01 -10.54 2.74 -0.62 -
DY 4.76 0.00 0.00 0.00 0.00 0.00 2.40 12.08%
P/NAPS 0.17 0.14 0.18 0.25 0.21 0.26 0.33 -10.46%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 20/06/06 26/05/05 31/05/04 28/05/03 28/05/02 25/05/01 -
Price 0.87 0.58 0.55 0.76 0.83 1.06 1.10 -
P/RPS 0.57 0.28 0.12 0.24 0.34 0.32 0.43 4.80%
P/EPS 35.08 -48.30 4.75 -7.03 -9.84 37.96 -142.12 -
EY 2.85 -2.07 21.06 -14.23 -10.16 2.63 -0.70 -
DY 3.45 0.00 0.00 0.00 0.00 0.00 2.73 3.97%
P/NAPS 0.23 0.15 0.15 0.21 0.22 0.27 0.29 -3.78%

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