[NADAYU] QoQ Annualized Quarter Result on 31-Oct-2004 [#2]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
14-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- -6.09%
YoY- -55.82%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 208,596 123,622 95,406 92,030 102,316 125,808 120,849 43.94%
PBT 14,888 10,438 8,620 8,020 9,888 23,870 25,461 -30.09%
Tax -5,012 -3,051 -1,976 -1,022 -2,436 -5,704 -6,362 -14.71%
NP 9,876 7,387 6,644 6,998 7,452 18,166 19,098 -35.59%
-
NP to SH 9,908 7,387 6,644 6,998 7,452 18,166 19,098 -35.46%
-
Tax Rate 33.66% 29.23% 22.92% 12.74% 24.64% 23.90% 24.99% -
Total Cost 198,720 116,235 88,762 85,032 94,864 107,642 101,750 56.30%
-
Net Worth 277,227 275,585 275,204 273,410 279,450 276,722 273,458 0.91%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - 4,892 - - - 4,883 - -
Div Payout % - 66.23% - - - 26.88% - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 277,227 275,585 275,204 273,410 279,450 276,722 273,458 0.91%
NOSH 164,039 163,068 162,843 162,744 163,421 162,777 162,772 0.51%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 4.73% 5.98% 6.96% 7.60% 7.28% 14.44% 15.80% -
ROE 3.57% 2.68% 2.41% 2.56% 2.67% 6.56% 6.98% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 127.16 75.81 58.59 56.55 62.61 77.29 74.24 43.20%
EPS 6.04 4.53 4.08 4.30 4.56 11.16 11.73 -35.78%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.69 1.69 1.69 1.68 1.71 1.70 1.68 0.39%
Adjusted Per Share Value based on latest NOSH - 163,600
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 90.54 53.66 41.41 39.95 44.41 54.61 52.46 43.93%
EPS 4.30 3.21 2.88 3.04 3.23 7.89 8.29 -35.46%
DPS 0.00 2.12 0.00 0.00 0.00 2.12 0.00 -
NAPS 1.2033 1.1962 1.1945 1.1868 1.213 1.2011 1.187 0.91%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.49 0.55 0.87 0.99 0.94 1.00 1.27 -
P/RPS 0.39 0.73 1.48 1.75 1.50 1.29 1.71 -62.70%
P/EPS 8.11 12.14 21.32 23.02 20.61 8.96 10.82 -17.50%
EY 12.33 8.24 4.69 4.34 4.85 11.16 9.24 21.22%
DY 0.00 5.45 0.00 0.00 0.00 3.00 0.00 -
P/NAPS 0.29 0.33 0.51 0.59 0.55 0.59 0.76 -47.42%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 08/09/05 30/06/05 29/03/05 14/12/04 13/09/04 28/06/04 31/03/04 -
Price 0.50 0.50 0.79 1.01 1.01 0.91 1.26 -
P/RPS 0.39 0.66 1.35 1.79 1.61 1.18 1.70 -62.55%
P/EPS 8.28 11.04 19.36 23.49 22.15 8.15 10.74 -15.93%
EY 12.08 9.06 5.16 4.26 4.51 12.26 9.31 18.98%
DY 0.00 6.00 0.00 0.00 0.00 3.30 0.00 -
P/NAPS 0.30 0.30 0.47 0.60 0.59 0.54 0.75 -45.74%

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