[NADAYU] QoQ Cumulative Quarter Result on 31-Oct-2007 [#2]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
11-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 221.14%
YoY- -24.93%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Cumulative Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 35,633 250,766 190,892 115,175 61,950 174,269 138,779 -59.63%
PBT 8,108 35,104 25,174 16,233 7,731 18,235 18,433 -42.19%
Tax -2,277 -9,395 -7,064 -3,810 -2,346 -980 -6,427 -49.96%
NP 5,831 25,709 18,110 12,423 5,385 17,255 12,006 -38.24%
-
NP to SH 5,834 19,892 12,249 7,033 2,190 17,797 12,255 -39.05%
-
Tax Rate 28.08% 26.76% 28.06% 23.47% 30.35% 5.37% 34.87% -
Total Cost 29,802 225,057 172,782 102,752 56,565 157,014 126,773 -61.94%
-
Net Worth 308,994 304,733 295,824 290,543 290,463 228,208 206,488 30.86%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - 6,925 - - - 5,477 - -
Div Payout % - 34.82% - - - 30.77% - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 308,994 304,733 295,824 290,543 290,463 228,208 206,488 30.86%
NOSH 230,592 230,858 231,113 230,590 230,526 182,566 167,876 23.59%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 16.36% 10.25% 9.49% 10.79% 8.69% 9.90% 8.65% -
ROE 1.89% 6.53% 4.14% 2.42% 0.75% 7.80% 5.93% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 15.45 108.62 82.60 49.95 26.87 95.45 82.67 -67.34%
EPS 2.53 8.61 5.30 3.05 0.95 9.60 7.30 -50.69%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.34 1.32 1.28 1.26 1.26 1.25 1.23 5.88%
Adjusted Per Share Value based on latest NOSH - 230,619
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 15.47 108.85 82.86 49.99 26.89 75.64 60.24 -59.63%
EPS 2.53 8.63 5.32 3.05 0.95 7.72 5.32 -39.10%
DPS 0.00 3.01 0.00 0.00 0.00 2.38 0.00 -
NAPS 1.3412 1.3227 1.284 1.2611 1.2608 0.9906 0.8963 30.85%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.80 0.80 0.70 0.89 1.12 0.76 0.66 -
P/RPS 5.18 0.74 0.85 1.78 4.17 0.80 0.80 247.79%
P/EPS 31.62 9.28 13.21 29.18 117.89 7.80 9.04 130.60%
EY 3.16 10.77 7.57 3.43 0.85 12.83 11.06 -56.65%
DY 0.00 3.75 0.00 0.00 0.00 3.95 0.00 -
P/NAPS 0.60 0.61 0.55 0.71 0.89 0.61 0.54 7.28%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 19/09/08 30/06/08 25/03/08 11/12/07 18/09/07 29/06/07 15/03/07 -
Price 0.80 0.80 0.69 0.87 0.77 0.80 0.58 -
P/RPS 5.18 0.74 0.84 1.74 2.87 0.84 0.70 280.20%
P/EPS 31.62 9.28 13.02 28.52 81.05 8.21 7.95 151.24%
EY 3.16 10.77 7.68 3.51 1.23 12.19 12.59 -60.24%
DY 0.00 3.75 0.00 0.00 0.00 3.75 0.00 -
P/NAPS 0.60 0.61 0.54 0.69 0.61 0.64 0.47 17.69%

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