[NADAYU] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -282.56%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 5,231 16,309 48,254 1,305 585 125,624 64,542 -81.30%
PBT 4,594 -6,162 -4,445 -7,899 -1,805 40,803 12,739 -49.36%
Tax 105 1,093 -788 419 -202 -10,435 -5,592 -
NP 4,699 -5,069 -5,233 -7,480 -2,007 30,368 7,147 -24.40%
-
NP to SH 4,741 -5,033 -5,169 -7,456 -1,949 30,381 7,186 -24.23%
-
Tax Rate -2.29% - - - - 25.57% 43.90% -
Total Cost 532 21,378 53,487 8,785 2,592 95,256 57,395 -95.59%
-
Net Worth 292,284 287,271 309,216 316,245 334,114 334,745 305,000 -2.80%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 4,615 - - - 8,087 -
Div Payout % - - 0.00% - - - 112.54% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 292,284 287,271 309,216 316,245 334,114 334,745 305,000 -2.80%
NOSH 230,145 229,817 230,758 230,835 232,023 230,858 231,061 -0.26%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 89.83% -31.08% -10.84% -573.18% -343.08% 24.17% 11.07% -
ROE 1.62% -1.75% -1.67% -2.36% -0.58% 9.08% 2.36% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.27 7.10 20.91 0.57 0.25 54.42 27.93 -81.26%
EPS 2.06 -2.19 -2.24 -3.23 -0.84 13.16 3.11 -24.03%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.50 -
NAPS 1.27 1.25 1.34 1.37 1.44 1.45 1.32 -2.54%
Adjusted Per Share Value based on latest NOSH - 230,835
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.27 7.08 20.94 0.57 0.25 54.53 28.01 -81.30%
EPS 2.06 -2.18 -2.24 -3.24 -0.85 13.19 3.12 -24.19%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.51 -
NAPS 1.2687 1.2469 1.3422 1.3727 1.4502 1.453 1.3239 -2.80%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.00 1.00 1.13 1.15 1.37 1.18 0.98 -
P/RPS 44.00 14.09 5.40 203.42 543.37 2.17 3.51 440.46%
P/EPS 48.54 -45.66 -50.45 -35.60 -163.10 8.97 31.51 33.41%
EY 2.06 -2.19 -1.98 -2.81 -0.61 11.15 3.17 -24.99%
DY 0.00 0.00 1.77 0.00 0.00 0.00 3.57 -
P/NAPS 0.79 0.80 0.84 0.84 0.95 0.81 0.74 4.45%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 28/05/12 24/02/12 23/11/11 24/08/11 23/05/11 17/02/11 -
Price 0.93 0.99 1.03 1.15 1.27 1.25 1.34 -
P/RPS 40.92 13.95 4.93 203.42 503.71 2.30 4.80 317.85%
P/EPS 45.15 -45.21 -45.98 -35.60 -151.19 9.50 43.09 3.16%
EY 2.22 -2.21 -2.17 -2.81 -0.66 10.53 2.32 -2.89%
DY 0.00 0.00 1.94 0.00 0.00 0.00 2.61 -
P/NAPS 0.73 0.79 0.77 0.84 0.88 0.86 1.02 -20.00%

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