[NADAYU] QoQ Quarter Result on 30-Apr-2005 [#4]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
30-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- 61.99%
YoY- -37.43%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 37,407 28,796 52,149 52,067 25,540 20,436 25,579 28.74%
PBT 3,221 3,003 3,722 3,973 2,455 1,538 2,472 19.23%
Tax -477 -810 -1,253 -1,569 -971 98 -609 -14.99%
NP 2,744 2,193 2,469 2,404 1,484 1,636 1,863 29.36%
-
NP to SH 2,745 2,196 2,477 2,404 1,484 1,636 1,863 29.39%
-
Tax Rate 14.81% 26.97% 33.66% 39.49% 39.55% -6.37% 24.64% -
Total Cost 34,663 26,603 49,680 49,663 24,056 18,800 23,716 28.70%
-
Net Worth 272,856 275,738 277,227 274,510 275,600 274,847 279,450 -1.57%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 272,856 275,738 277,227 274,510 275,600 274,847 279,450 -1.57%
NOSH 164,371 165,112 164,039 162,432 163,076 163,600 163,421 0.38%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 7.34% 7.62% 4.73% 4.62% 5.81% 8.01% 7.28% -
ROE 1.01% 0.80% 0.89% 0.88% 0.54% 0.60% 0.67% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 22.76 17.44 31.79 32.05 15.66 12.49 15.65 28.27%
EPS 1.67 1.33 1.51 1.48 0.91 1.00 1.14 28.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.67 1.69 1.69 1.69 1.68 1.71 -1.95%
Adjusted Per Share Value based on latest NOSH - 162,432
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 16.24 12.50 22.64 22.60 11.09 8.87 11.10 28.78%
EPS 1.19 0.95 1.08 1.04 0.64 0.71 0.81 29.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1844 1.1969 1.2033 1.1915 1.1963 1.193 1.213 -1.57%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.44 0.48 0.49 0.55 0.87 0.99 0.94 -
P/RPS 1.93 2.75 1.54 1.72 5.56 7.93 6.01 -53.00%
P/EPS 26.35 36.09 32.45 37.16 95.60 99.00 82.46 -53.16%
EY 3.80 2.77 3.08 2.69 1.05 1.01 1.21 114.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.29 0.33 0.51 0.59 0.55 -37.68%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 07/03/06 13/12/05 08/09/05 30/06/05 29/03/05 14/12/04 13/09/04 -
Price 0.45 0.44 0.50 0.50 0.79 1.01 1.01 -
P/RPS 1.98 2.52 1.57 1.56 5.04 8.09 6.45 -54.39%
P/EPS 26.95 33.08 33.11 33.78 86.81 101.00 88.60 -54.67%
EY 3.71 3.02 3.02 2.96 1.15 0.99 1.13 120.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.30 0.30 0.47 0.60 0.59 -40.53%

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