[NADAYU] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 30/06/10 30/04/10 CAGR
Revenue 125,624 67,489 2,947 0 1,243 0 52,607 158.15%
PBT 40,803 5,764 -6,975 0 -3,837 0 9,554 386.37%
Tax -10,435 -4,635 957 0 579 0 -6,318 72.75%
NP 30,368 1,129 -6,018 0 -3,258 0 3,236 1046.80%
-
NP to SH 30,381 1,174 -6,012 0 -3,258 0 3,240 1045.79%
-
Tax Rate 25.57% 80.41% - - - - 66.13% -
Total Cost 95,256 66,360 8,965 0 4,501 0 49,371 104.63%
-
Net Worth 334,745 303,858 298,287 0 309,625 0 312,428 7.80%
Dividend
31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 30/06/10 30/04/10 CAGR
Div - 8,056 - - - - 8,100 -
Div Payout % - 686.27% - - - - 250.00% -
Equity
31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 30/06/10 30/04/10 CAGR
Net Worth 334,745 303,858 298,287 0 309,625 0 312,428 7.80%
NOSH 230,858 230,196 231,230 231,063 231,063 231,428 231,428 -0.26%
Ratio Analysis
31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 30/06/10 30/04/10 CAGR
NP Margin 24.17% 1.67% -204.21% 0.00% -262.11% 0.00% 6.15% -
ROE 9.08% 0.39% -2.02% 0.00% -1.05% 0.00% 1.04% -
Per Share
31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 30/06/10 30/04/10 CAGR
RPS 54.42 29.32 1.27 0.00 0.54 0.00 22.73 158.88%
EPS 13.16 0.51 -2.60 0.00 -1.41 0.00 1.40 1048.87%
DPS 0.00 3.50 0.00 0.00 0.00 0.00 3.50 -
NAPS 1.45 1.32 1.29 0.00 1.34 0.00 1.35 8.09%
Adjusted Per Share Value based on latest NOSH - 231,063
31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 30/06/10 30/04/10 CAGR
RPS 54.53 29.29 1.28 0.00 0.54 0.00 22.83 158.22%
EPS 13.19 0.51 -2.61 0.00 -1.41 0.00 1.41 1042.83%
DPS 0.00 3.50 0.00 0.00 0.00 0.00 3.52 -
NAPS 1.453 1.3189 1.2947 0.00 1.344 0.00 1.3561 7.80%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 30/06/10 30/04/10 CAGR
Date 31/03/11 30/12/10 29/10/10 30/09/10 30/07/10 30/06/10 30/04/10 -
Price 1.18 0.98 0.96 0.96 0.90 0.89 0.94 -
P/RPS 2.17 3.34 75.32 0.00 167.30 0.00 4.14 -50.53%
P/EPS 8.97 192.16 -36.92 0.00 -63.83 0.00 67.14 -88.84%
EY 11.15 0.52 -2.71 0.00 -1.57 0.00 1.49 796.11%
DY 0.00 3.57 0.00 0.00 0.00 0.00 3.72 -
P/NAPS 0.81 0.74 0.74 0.00 0.67 0.00 0.70 17.23%
Price Multiplier on Announcement Date
31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 30/06/10 30/04/10 CAGR
Date 23/05/11 17/02/11 14/12/10 - 22/09/10 - 29/06/10 -
Price 1.25 1.34 0.98 0.00 0.97 0.00 0.89 -
P/RPS 2.30 4.57 76.89 0.00 180.32 0.00 3.92 -44.06%
P/EPS 9.50 262.75 -37.69 0.00 -68.79 0.00 63.57 -87.39%
EY 10.53 0.38 -2.65 0.00 -1.45 0.00 1.57 695.32%
DY 0.00 2.61 0.00 0.00 0.00 0.00 3.93 -
P/NAPS 0.86 1.02 0.76 0.00 0.72 0.00 0.66 33.42%

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