[NADAYU] QoQ Quarter Result on 30-Apr-2006 [#4]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
29-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
30-Apr-2006 [#4]
Profit Trend
QoQ- -183.35%
YoY- -195.17%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 41,967 48,457 48,355 14,437 37,407 28,796 52,149 -13.44%
PBT 4,405 6,318 7,710 1,256 3,221 3,003 3,722 11.85%
Tax -1,638 -2,290 -2,499 -3,548 -477 -810 -1,253 19.49%
NP 2,767 4,028 5,211 -2,292 2,744 2,193 2,469 7.87%
-
NP to SH 2,887 4,153 5,215 -2,288 2,745 2,196 2,477 10.71%
-
Tax Rate 37.19% 36.25% 32.41% 282.48% 14.81% 26.97% 33.66% -
Total Cost 39,200 44,429 43,144 16,729 34,663 26,603 49,680 -14.57%
-
Net Worth 206,454 279,624 286,411 281,855 272,856 275,738 277,227 -17.79%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - 4,973 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 206,454 279,624 286,411 281,855 272,856 275,738 277,227 -17.79%
NOSH 167,848 165,458 165,555 165,797 164,371 165,112 164,039 1.53%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 6.59% 8.31% 10.78% -15.88% 7.34% 7.62% 4.73% -
ROE 1.40% 1.49% 1.82% -0.81% 1.01% 0.80% 0.89% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 25.00 29.29 29.21 8.71 22.76 17.44 31.79 -14.76%
EPS 1.72 2.51 3.15 -1.38 1.67 1.33 1.51 9.04%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.23 1.69 1.73 1.70 1.66 1.67 1.69 -19.04%
Adjusted Per Share Value based on latest NOSH - 165,797
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 18.22 21.03 20.99 6.27 16.24 12.50 22.64 -13.44%
EPS 1.25 1.80 2.26 -0.99 1.19 0.95 1.08 10.20%
DPS 0.00 0.00 0.00 2.16 0.00 0.00 0.00 -
NAPS 0.8961 1.2137 1.2432 1.2234 1.1844 1.1969 1.2033 -17.79%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.66 0.42 0.41 0.48 0.44 0.48 0.49 -
P/RPS 2.64 1.43 1.40 5.51 1.93 2.75 1.54 43.09%
P/EPS 38.37 16.73 13.02 -34.78 26.35 36.09 32.45 11.78%
EY 2.61 5.98 7.68 -2.88 3.80 2.77 3.08 -10.42%
DY 0.00 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 0.54 0.25 0.24 0.28 0.27 0.29 0.29 51.18%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 15/03/07 14/12/06 19/09/06 29/06/06 07/03/06 13/12/05 08/09/05 -
Price 0.58 0.43 0.36 0.43 0.45 0.44 0.50 -
P/RPS 2.32 1.47 1.23 4.94 1.98 2.52 1.57 29.64%
P/EPS 33.72 17.13 11.43 -31.16 26.95 33.08 33.11 1.22%
EY 2.97 5.84 8.75 -3.21 3.71 3.02 3.02 -1.10%
DY 0.00 0.00 0.00 6.98 0.00 0.00 0.00 -
P/NAPS 0.47 0.25 0.21 0.25 0.27 0.26 0.30 34.78%

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