[NADAYU] QoQ Cumulative Quarter Result on 31-Jan-2005 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- 42.41%
YoY- -65.21%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Cumulative Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 80,945 52,149 123,622 71,555 46,015 25,579 125,808 -25.41%
PBT 6,725 3,722 10,438 6,465 4,010 2,472 23,870 -56.92%
Tax -2,063 -1,253 -3,051 -1,482 -511 -609 -5,704 -49.14%
NP 4,662 2,469 7,387 4,983 3,499 1,863 18,166 -59.51%
-
NP to SH 4,673 2,477 7,387 4,983 3,499 1,863 18,166 -59.45%
-
Tax Rate 30.68% 33.66% 29.23% 22.92% 12.74% 24.64% 23.90% -
Total Cost 76,283 49,680 116,235 66,572 42,516 23,716 107,642 -20.46%
-
Net Worth 274,785 277,227 275,585 275,204 273,410 279,450 276,722 -0.46%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - 4,892 - - - 4,883 -
Div Payout % - - 66.23% - - - 26.88% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 274,785 277,227 275,585 275,204 273,410 279,450 276,722 -0.46%
NOSH 164,542 164,039 163,068 162,843 162,744 163,421 162,777 0.71%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 5.76% 4.73% 5.98% 6.96% 7.60% 7.28% 14.44% -
ROE 1.70% 0.89% 2.68% 1.81% 1.28% 0.67% 6.56% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 49.19 31.79 75.81 43.94 28.27 15.65 77.29 -25.94%
EPS 2.84 1.51 4.53 3.06 2.15 1.14 11.16 -59.74%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.67 1.69 1.69 1.69 1.68 1.71 1.70 -1.17%
Adjusted Per Share Value based on latest NOSH - 163,076
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 35.13 22.64 53.66 31.06 19.97 11.10 54.61 -25.42%
EPS 2.03 1.08 3.21 2.16 1.52 0.81 7.89 -59.44%
DPS 0.00 0.00 2.12 0.00 0.00 0.00 2.12 -
NAPS 1.1927 1.2033 1.1962 1.1945 1.1868 1.213 1.2011 -0.46%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.48 0.49 0.55 0.87 0.99 0.94 1.00 -
P/RPS 0.98 1.54 0.73 1.98 3.50 6.01 1.29 -16.70%
P/EPS 16.90 32.45 12.14 28.43 46.05 82.46 8.96 52.48%
EY 5.92 3.08 8.24 3.52 2.17 1.21 11.16 -34.39%
DY 0.00 0.00 5.45 0.00 0.00 0.00 3.00 -
P/NAPS 0.29 0.29 0.33 0.51 0.59 0.55 0.59 -37.63%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 13/12/05 08/09/05 30/06/05 29/03/05 14/12/04 13/09/04 28/06/04 -
Price 0.44 0.50 0.50 0.79 1.01 1.01 0.91 -
P/RPS 0.89 1.57 0.66 1.80 3.57 6.45 1.18 -17.09%
P/EPS 15.49 33.11 11.04 25.82 46.98 88.60 8.15 53.25%
EY 6.45 3.02 9.06 3.87 2.13 1.13 12.26 -34.75%
DY 0.00 0.00 6.00 0.00 0.00 0.00 3.30 -
P/NAPS 0.26 0.30 0.30 0.47 0.60 0.59 0.54 -38.48%

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