[NADAYU] QoQ Cumulative Quarter Result on 30-Apr-2007 [#4]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
30-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- 45.22%
YoY- 246.92%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Cumulative Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 190,892 115,175 61,950 174,269 138,779 96,811 48,355 149.15%
PBT 25,174 16,233 7,731 18,235 18,433 14,028 7,710 119.61%
Tax -7,064 -3,810 -2,346 -980 -6,427 -4,789 -2,499 99.54%
NP 18,110 12,423 5,385 17,255 12,006 9,239 5,211 128.91%
-
NP to SH 12,249 7,033 2,190 17,797 12,255 9,368 5,215 76.42%
-
Tax Rate 28.06% 23.47% 30.35% 5.37% 34.87% 34.14% 32.41% -
Total Cost 172,782 102,752 56,565 157,014 126,773 87,572 43,144 151.54%
-
Net Worth 295,824 290,543 290,463 228,208 206,488 279,715 286,411 2.17%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div - - - 5,477 - - - -
Div Payout % - - - 30.77% - - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 295,824 290,543 290,463 228,208 206,488 279,715 286,411 2.17%
NOSH 231,113 230,590 230,526 182,566 167,876 165,512 165,555 24.83%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 9.49% 10.79% 8.69% 9.90% 8.65% 9.54% 10.78% -
ROE 4.14% 2.42% 0.75% 7.80% 5.93% 3.35% 1.82% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 82.60 49.95 26.87 95.45 82.67 58.49 29.21 99.59%
EPS 5.30 3.05 0.95 9.60 7.30 5.66 3.15 41.32%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.28 1.26 1.26 1.25 1.23 1.69 1.73 -18.15%
Adjusted Per Share Value based on latest NOSH - 182,455
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 82.86 49.99 26.89 75.64 60.24 42.02 20.99 149.15%
EPS 5.32 3.05 0.95 7.72 5.32 4.07 2.26 76.68%
DPS 0.00 0.00 0.00 2.38 0.00 0.00 0.00 -
NAPS 1.284 1.2611 1.2608 0.9906 0.8963 1.2141 1.2432 2.17%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.70 0.89 1.12 0.76 0.66 0.42 0.41 -
P/RPS 0.85 1.78 4.17 0.80 0.80 0.72 1.40 -28.23%
P/EPS 13.21 29.18 117.89 7.80 9.04 7.42 13.02 0.96%
EY 7.57 3.43 0.85 12.83 11.06 13.48 7.68 -0.95%
DY 0.00 0.00 0.00 3.95 0.00 0.00 0.00 -
P/NAPS 0.55 0.71 0.89 0.61 0.54 0.25 0.24 73.55%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 25/03/08 11/12/07 18/09/07 29/06/07 15/03/07 14/12/06 19/09/06 -
Price 0.69 0.87 0.77 0.80 0.58 0.43 0.36 -
P/RPS 0.84 1.74 2.87 0.84 0.70 0.74 1.23 -22.39%
P/EPS 13.02 28.52 81.05 8.21 7.95 7.60 11.43 9.04%
EY 7.68 3.51 1.23 12.19 12.59 13.16 8.75 -8.30%
DY 0.00 0.00 0.00 3.75 0.00 0.00 0.00 -
P/NAPS 0.54 0.69 0.61 0.64 0.47 0.25 0.21 87.37%

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