[NADAYU] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -50.82%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 43,082 65,236 175,767 170,017 252,416 502,496 67,489 -25.88%
PBT -3,136 -24,648 26,652 41,465 77,996 163,212 5,764 -
Tax 2,396 4,372 -11,005 -13,624 -21,274 -41,740 -4,635 -
NP -740 -20,276 15,647 27,841 56,722 121,472 1,129 -
-
NP to SH -584 -20,132 15,807 27,968 56,864 121,524 1,174 -
-
Tax Rate - - 41.29% 32.86% 27.28% 25.57% 80.41% -
Total Cost 43,822 85,512 160,120 142,176 195,694 381,024 66,360 -24.18%
-
Net Worth 285,261 287,271 308,766 316,139 332,592 334,745 303,858 -4.12%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 4,608 - - - 8,056 -
Div Payout % - - 29.15% - - - 686.27% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 285,261 287,271 308,766 316,139 332,592 334,745 303,858 -4.12%
NOSH 224,615 229,817 230,422 230,759 230,966 230,858 230,196 -1.62%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -1.72% -31.08% 8.90% 16.38% 22.47% 24.17% 1.67% -
ROE -0.20% -7.01% 5.12% 8.85% 17.10% 36.30% 0.39% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 19.18 28.39 76.28 73.68 109.29 217.66 29.32 -24.66%
EPS -0.26 -8.76 6.86 12.12 24.62 52.64 0.51 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.50 -
NAPS 1.27 1.25 1.34 1.37 1.44 1.45 1.32 -2.54%
Adjusted Per Share Value based on latest NOSH - 230,835
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 18.70 28.32 76.29 73.80 109.56 218.11 29.29 -25.87%
EPS -0.25 -8.74 6.86 12.14 24.68 52.75 0.51 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.50 -
NAPS 1.2382 1.2469 1.3402 1.3722 1.4436 1.453 1.3189 -4.12%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.00 1.00 1.13 1.15 1.37 1.18 0.98 -
P/RPS 5.21 3.52 1.48 1.56 1.25 0.54 3.34 34.53%
P/EPS -384.62 -11.42 16.47 9.49 5.56 2.24 192.16 -
EY -0.26 -8.76 6.07 10.54 17.97 44.61 0.52 -
DY 0.00 0.00 1.77 0.00 0.00 0.00 3.57 -
P/NAPS 0.79 0.80 0.84 0.84 0.95 0.81 0.74 4.45%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 28/05/12 24/02/12 23/11/11 24/08/11 23/05/11 17/02/11 -
Price 0.93 0.99 1.03 1.15 1.27 1.25 1.34 -
P/RPS 4.85 3.49 1.35 1.56 1.16 0.57 4.57 4.04%
P/EPS -357.69 -11.30 15.01 9.49 5.16 2.37 262.75 -
EY -0.28 -8.85 6.66 10.54 19.39 42.11 0.38 -
DY 0.00 0.00 1.94 0.00 0.00 0.00 2.61 -
P/NAPS 0.73 0.79 0.77 0.84 0.88 0.86 1.02 -20.00%

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