[NADAYU] QoQ Annualized Quarter Result on 31-Jul-2004 [#1]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
13-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- -58.98%
YoY- -56.36%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 123,622 95,406 92,030 102,316 125,808 120,849 123,042 0.31%
PBT 10,438 8,620 8,020 9,888 23,870 25,461 22,708 -40.46%
Tax -3,051 -1,976 -1,022 -2,436 -5,704 -6,362 -6,868 -41.80%
NP 7,387 6,644 6,998 7,452 18,166 19,098 15,840 -39.89%
-
NP to SH 7,387 6,644 6,998 7,452 18,166 19,098 15,840 -39.89%
-
Tax Rate 29.23% 22.92% 12.74% 24.64% 23.90% 24.99% 30.24% -
Total Cost 116,235 88,762 85,032 94,864 107,642 101,750 107,202 5.54%
-
Net Worth 275,585 275,204 273,410 279,450 276,722 273,458 268,888 1.65%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 4,892 - - - 4,883 - - -
Div Payout % 66.23% - - - 26.88% - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 275,585 275,204 273,410 279,450 276,722 273,458 268,888 1.65%
NOSH 163,068 162,843 162,744 163,421 162,777 162,772 162,962 0.04%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 5.98% 6.96% 7.60% 7.28% 14.44% 15.80% 12.87% -
ROE 2.68% 2.41% 2.56% 2.67% 6.56% 6.98% 5.89% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 75.81 58.59 56.55 62.61 77.29 74.24 75.50 0.27%
EPS 4.53 4.08 4.30 4.56 11.16 11.73 9.72 -39.91%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.69 1.69 1.68 1.71 1.70 1.68 1.65 1.61%
Adjusted Per Share Value based on latest NOSH - 163,421
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 53.66 41.41 39.95 44.41 54.61 52.46 53.41 0.31%
EPS 3.21 2.88 3.04 3.23 7.89 8.29 6.88 -39.87%
DPS 2.12 0.00 0.00 0.00 2.12 0.00 0.00 -
NAPS 1.1962 1.1945 1.1868 1.213 1.2011 1.187 1.1671 1.65%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.55 0.87 0.99 0.94 1.00 1.27 1.53 -
P/RPS 0.73 1.48 1.75 1.50 1.29 1.71 2.03 -49.46%
P/EPS 12.14 21.32 23.02 20.61 8.96 10.82 15.74 -15.91%
EY 8.24 4.69 4.34 4.85 11.16 9.24 6.35 18.98%
DY 5.45 0.00 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 0.33 0.51 0.59 0.55 0.59 0.76 0.93 -49.91%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 30/06/05 29/03/05 14/12/04 13/09/04 28/06/04 31/03/04 19/12/03 -
Price 0.50 0.79 1.01 1.01 0.91 1.26 1.32 -
P/RPS 0.66 1.35 1.79 1.61 1.18 1.70 1.75 -47.83%
P/EPS 11.04 19.36 23.49 22.15 8.15 10.74 13.58 -12.90%
EY 9.06 5.16 4.26 4.51 12.26 9.31 7.36 14.87%
DY 6.00 0.00 0.00 0.00 3.30 0.00 0.00 -
P/NAPS 0.30 0.47 0.60 0.59 0.54 0.75 0.80 -48.02%

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