[NADAYU] QoQ Cumulative Quarter Result on 31-Jan-2003 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
26-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- 59.74%
YoY- 150.97%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Cumulative Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 61,521 33,525 116,208 77,801 55,942 38,278 92,094 -23.52%
PBT 11,354 6,195 24,155 16,001 9,858 5,466 24,207 -39.54%
Tax -3,434 -1,926 -7,096 -4,268 -2,513 -1,421 -13,172 -59.09%
NP 7,920 4,269 17,059 11,733 7,345 4,045 11,035 -19.78%
-
NP to SH 7,920 4,269 17,059 11,733 7,345 4,045 11,035 -19.78%
-
Tax Rate 30.24% 31.09% 29.38% 26.67% 25.49% 26.00% 54.41% -
Total Cost 53,601 29,256 99,149 66,068 48,597 34,233 81,059 -24.04%
-
Net Worth 268,888 268,849 252,966 184,746 181,198 179,777 83,713 117.23%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - 4,864 - - - 2,283 -
Div Payout % - - 28.52% - - - 20.69% -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 268,888 268,849 252,966 184,746 181,198 179,777 83,713 117.23%
NOSH 162,962 162,938 162,157 162,058 161,784 160,515 76,103 65.90%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 12.87% 12.73% 14.68% 15.08% 13.13% 10.57% 11.98% -
ROE 2.95% 1.59% 6.74% 6.35% 4.05% 2.25% 13.18% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 37.75 20.58 71.66 48.01 34.58 23.85 121.01 -53.90%
EPS 4.86 2.62 10.52 7.24 4.54 2.52 14.50 -51.65%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.65 1.65 1.56 1.14 1.12 1.12 1.10 30.94%
Adjusted Per Share Value based on latest NOSH - 161,918
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 26.70 14.55 50.44 33.77 24.28 16.61 39.97 -23.52%
EPS 3.44 1.85 7.40 5.09 3.19 1.76 4.79 -19.75%
DPS 0.00 0.00 2.11 0.00 0.00 0.00 0.99 -
NAPS 1.1671 1.167 1.098 0.8019 0.7865 0.7803 0.3634 117.21%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 - -
Price 1.53 2.94 1.99 1.94 1.29 0.85 0.00 -
P/RPS 4.05 14.29 2.78 4.04 3.73 3.56 0.00 -
P/EPS 31.48 112.21 18.92 26.80 28.41 33.73 0.00 -
EY 3.18 0.89 5.29 3.73 3.52 2.96 0.00 -
DY 0.00 0.00 1.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.78 1.28 1.70 1.15 0.76 0.00 -
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 19/12/03 11/09/03 26/06/03 26/03/03 17/12/02 09/09/02 27/06/02 -
Price 1.32 2.61 2.90 1.95 1.42 1.00 0.83 -
P/RPS 3.50 12.69 4.05 4.06 4.11 4.19 0.69 194.34%
P/EPS 27.16 99.62 27.57 26.93 31.28 39.68 5.72 181.70%
EY 3.68 1.00 3.63 3.71 3.20 2.52 17.47 -64.49%
DY 0.00 0.00 1.03 0.00 0.00 0.00 3.61 -
P/NAPS 0.80 1.58 1.86 1.71 1.27 0.89 0.75 4.38%

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