[NADAYU] QoQ Cumulative Quarter Result on 31-Oct-2006 [#2]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
14-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 79.64%
YoY- 100.47%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Cumulative Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 61,950 174,269 138,779 96,811 48,355 132,789 118,352 -35.12%
PBT 7,731 18,235 18,433 14,028 7,710 11,201 9,946 -15.49%
Tax -2,346 -980 -6,427 -4,789 -2,499 -6,087 -2,539 -5.14%
NP 5,385 17,255 12,006 9,239 5,211 5,114 7,407 -19.19%
-
NP to SH 2,190 17,797 12,255 9,368 5,215 5,130 7,419 -55.76%
-
Tax Rate 30.35% 5.37% 34.87% 34.14% 32.41% 54.34% 25.53% -
Total Cost 56,565 157,014 126,773 87,572 43,144 127,675 110,945 -36.25%
-
Net Worth 290,463 228,208 206,488 279,715 286,411 271,393 273,678 4.05%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - 5,477 - - - 4,964 - -
Div Payout % - 30.77% - - - 96.77% - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 290,463 228,208 206,488 279,715 286,411 271,393 273,678 4.05%
NOSH 230,526 182,566 167,876 165,512 165,555 165,483 164,866 25.11%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 8.69% 9.90% 8.65% 9.54% 10.78% 3.85% 6.26% -
ROE 0.75% 7.80% 5.93% 3.35% 1.82% 1.89% 2.71% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 26.87 95.45 82.67 58.49 29.21 80.24 71.79 -48.15%
EPS 0.95 9.60 7.30 5.66 3.15 3.10 4.50 -64.64%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.26 1.25 1.23 1.69 1.73 1.64 1.66 -16.83%
Adjusted Per Share Value based on latest NOSH - 165,458
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 26.89 75.64 60.24 42.02 20.99 57.64 51.37 -35.12%
EPS 0.95 7.72 5.32 4.07 2.26 2.23 3.22 -55.78%
DPS 0.00 2.38 0.00 0.00 0.00 2.15 0.00 -
NAPS 1.2608 0.9906 0.8963 1.2141 1.2432 1.178 1.1879 4.06%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 1.12 0.76 0.66 0.42 0.41 0.48 0.44 -
P/RPS 4.17 0.80 0.80 0.72 1.40 0.60 0.61 261.46%
P/EPS 117.89 7.80 9.04 7.42 13.02 15.48 9.78 428.12%
EY 0.85 12.83 11.06 13.48 7.68 6.46 10.23 -81.04%
DY 0.00 3.95 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 0.89 0.61 0.54 0.25 0.24 0.29 0.27 121.97%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 18/09/07 29/06/07 15/03/07 14/12/06 19/09/06 29/06/06 07/03/06 -
Price 0.77 0.80 0.58 0.43 0.36 0.43 0.45 -
P/RPS 2.87 0.84 0.70 0.74 1.23 0.54 0.63 175.57%
P/EPS 81.05 8.21 7.95 7.60 11.43 13.87 10.00 305.04%
EY 1.23 12.19 12.59 13.16 8.75 7.21 10.00 -75.36%
DY 0.00 3.75 0.00 0.00 0.00 6.98 0.00 -
P/NAPS 0.61 0.64 0.47 0.25 0.21 0.26 0.27 72.43%

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