[NILAI] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -84.42%
YoY- 119.42%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 338,736 130,303 145,189 149,758 199,504 162,207 150,806 71.42%
PBT 138,624 2,682 6,196 4,172 10,800 7,269 -320 -
Tax -39,212 -1,115 -1,396 -1,542 -1,020 -6,336 -4,110 349.21%
NP 99,412 1,567 4,800 2,630 9,780 933 -4,430 -
-
NP to SH 73,096 169 2,141 886 5,688 -4 -5,097 -
-
Tax Rate 28.29% 41.57% 22.53% 36.96% 9.44% 87.16% - -
Total Cost 239,324 128,736 140,389 147,128 189,724 161,274 155,237 33.41%
-
Net Worth 442,591 422,329 424,849 425,961 426,600 448,800 423,382 2.99%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 3,405 - - - 3,600 - -
Div Payout % - 2,015.31% - - - 0.00% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 442,591 422,329 424,849 425,961 426,600 448,800 423,382 2.99%
NOSH 114,069 113,529 113,900 113,589 113,760 120,000 114,119 -0.02%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 29.35% 1.20% 3.31% 1.76% 4.90% 0.58% -2.94% -
ROE 16.52% 0.04% 0.50% 0.21% 1.33% 0.00% -1.20% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 296.95 114.77 127.47 131.84 175.37 135.17 132.15 71.47%
EPS 64.08 0.15 1.88 0.78 5.00 0.00 -4.47 -
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 3.88 3.72 3.73 3.75 3.75 3.74 3.71 3.02%
Adjusted Per Share Value based on latest NOSH - 113,837
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 291.27 112.04 124.84 128.77 171.55 139.48 129.67 71.43%
EPS 62.85 0.15 1.84 0.76 4.89 0.00 -4.38 -
DPS 0.00 2.93 0.00 0.00 0.00 3.10 0.00 -
NAPS 3.8057 3.6315 3.6532 3.6627 3.6682 3.8591 3.6406 2.99%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.79 0.75 0.81 0.92 0.63 0.56 0.47 -
P/RPS 0.27 0.65 0.64 0.70 0.36 0.41 0.36 -17.43%
P/EPS 1.23 503.83 43.09 117.95 12.60 -16,800.00 -10.52 -
EY 81.11 0.20 2.32 0.85 7.94 -0.01 -9.50 -
DY 0.00 4.00 0.00 0.00 0.00 5.36 0.00 -
P/NAPS 0.20 0.20 0.22 0.25 0.17 0.15 0.13 33.23%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 16/11/07 28/08/07 29/05/07 27/02/07 27/11/06 -
Price 0.73 0.89 0.80 0.86 0.87 0.59 0.57 -
P/RPS 0.25 0.78 0.63 0.65 0.50 0.44 0.43 -30.31%
P/EPS 1.14 597.88 42.55 110.26 17.40 -17,700.00 -12.76 -
EY 87.78 0.17 2.35 0.91 5.75 -0.01 -7.84 -
DY 0.00 3.37 0.00 0.00 0.00 5.08 0.00 -
P/NAPS 0.19 0.24 0.21 0.23 0.23 0.16 0.15 17.05%

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