[NILAI] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 82.38%
YoY- 207.68%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 165,111 173,140 194,779 507,654 358,761 280,016 382,637 -13.05%
PBT 34,549 9,451 123 17,700 -7,056 -9,742 9,344 24.32%
Tax -10,514 -4,926 3,431 -4,472 -5,228 198 -869 51.45%
NP 24,035 4,525 3,554 13,228 -12,284 -9,544 8,475 18.95%
-
NP to SH 17,045 2,821 -1,131 13,228 -12,284 -9,544 3,180 32.25%
-
Tax Rate 30.43% 52.12% -2,789.43% 25.27% - - 9.30% -
Total Cost 141,076 168,615 191,225 494,426 371,045 289,560 374,162 -14.99%
-
Net Worth 442,591 426,600 353,157 427,488 416,161 428,792 440,324 0.08%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 3,420 3,424 - - - - - -
Div Payout % 20.07% 121.38% - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 442,591 426,600 353,157 427,488 416,161 428,792 440,324 0.08%
NOSH 114,069 113,760 94,180 114,222 113,615 113,137 113,893 0.02%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 14.56% 2.61% 1.82% 2.61% -3.42% -3.41% 2.21% -
ROE 3.85% 0.66% -0.32% 3.09% -2.95% -2.23% 0.72% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 144.75 152.20 206.81 444.44 315.77 247.50 335.96 -13.08%
EPS 14.94 2.48 -1.20 11.58 -10.81 -8.44 2.79 32.23%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.88 3.75 3.7498 3.7426 3.6629 3.79 3.8661 0.05%
Adjusted Per Share Value based on latest NOSH - 114,222
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 141.97 148.88 167.49 436.52 308.49 240.78 329.02 -13.06%
EPS 14.66 2.43 -0.97 11.37 -10.56 -8.21 2.73 32.29%
DPS 2.94 2.94 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8057 3.6682 3.0367 3.6759 3.5785 3.6871 3.7862 0.08%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.79 0.63 0.53 0.66 0.90 0.80 1.02 -
P/RPS 0.55 0.41 0.26 0.15 0.29 0.32 0.30 10.61%
P/EPS 5.29 25.41 -44.13 5.70 -8.32 -9.48 36.53 -27.51%
EY 18.91 3.94 -2.27 17.55 -12.01 -10.54 2.74 37.94%
DY 3.80 4.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.17 0.14 0.18 0.25 0.21 0.26 -4.27%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 29/05/07 20/06/06 26/05/05 31/05/04 28/05/03 28/05/02 -
Price 0.73 0.87 0.58 0.55 0.76 0.83 1.06 -
P/RPS 0.50 0.57 0.28 0.12 0.24 0.34 0.32 7.71%
P/EPS 4.89 35.08 -48.30 4.75 -7.03 -9.84 37.96 -28.91%
EY 20.47 2.85 -2.07 21.06 -14.23 -10.16 2.63 40.73%
DY 4.11 3.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.23 0.15 0.15 0.21 0.22 0.27 -5.68%

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