[NADAYU] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 109.76%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 CAGR
Revenue 170,017 252,416 502,496 67,489 5,894 0 4,972 1962.09%
PBT 41,465 77,996 163,212 5,764 -13,950 0 -15,348 -
Tax -13,624 -21,274 -41,740 -4,635 1,914 0 2,316 -
NP 27,841 56,722 121,472 1,129 -12,036 0 -13,032 -
-
NP to SH 27,968 56,864 121,524 1,174 -12,024 0 -13,032 -
-
Tax Rate 32.86% 27.28% 25.57% 80.41% - - - -
Total Cost 142,176 195,694 381,024 66,360 17,930 0 18,004 487.41%
-
Net Worth 316,139 332,592 334,745 303,858 298,287 0 309,625 1.79%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 CAGR
Div - - - 8,056 - - - -
Div Payout % - - - 686.27% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 CAGR
Net Worth 316,139 332,592 334,745 303,858 298,287 0 309,625 1.79%
NOSH 230,759 230,966 230,858 230,196 231,230 231,063 231,063 -0.11%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 CAGR
NP Margin 16.38% 22.47% 24.17% 1.67% -204.21% 0.00% -262.11% -
ROE 8.85% 17.10% 36.30% 0.39% -4.03% 0.00% -4.21% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 CAGR
RPS 73.68 109.29 217.66 29.32 2.55 0.00 2.15 1965.96%
EPS 12.12 24.62 52.64 0.51 -5.20 0.00 -5.64 -
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.37 1.44 1.45 1.32 1.29 0.00 1.34 1.91%
Adjusted Per Share Value based on latest NOSH - 231,061
30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 CAGR
RPS 73.80 109.56 218.11 29.29 2.56 0.00 2.16 1960.64%
EPS 12.14 24.68 52.75 0.51 -5.22 0.00 -5.66 -
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.3722 1.4436 1.453 1.3189 1.2947 0.00 1.344 1.79%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 29/10/10 30/09/10 30/07/10 -
Price 1.15 1.37 1.18 0.98 0.96 0.96 0.90 -
P/RPS 1.56 1.25 0.54 3.34 37.66 0.00 41.83 -94.02%
P/EPS 9.49 5.56 2.24 192.16 -18.46 0.00 -15.96 -
EY 10.54 17.97 44.61 0.52 -5.42 0.00 -6.27 -
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.84 0.95 0.81 0.74 0.74 0.00 0.67 21.37%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 CAGR
Date 23/11/11 24/08/11 23/05/11 17/02/11 14/12/10 - 22/09/10 -
Price 1.15 1.27 1.25 1.34 0.98 0.00 0.97 -
P/RPS 1.56 1.16 0.57 4.57 38.45 0.00 45.08 -94.39%
P/EPS 9.49 5.16 2.37 262.75 -18.85 0.00 -17.20 -
EY 10.54 19.39 42.11 0.38 -5.31 0.00 -5.81 -
DY 0.00 0.00 0.00 2.61 0.00 0.00 0.00 -
P/NAPS 0.84 0.88 0.86 1.02 0.76 0.00 0.72 14.11%

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