[NADAYU] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 360.83%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 CAGR
Revenue 1,305 585 125,624 64,542 1,705 0 1,243 4.25%
PBT -7,899 -1,805 40,803 12,739 -3,140 0 -3,837 85.64%
Tax 419 -202 -10,435 -5,592 379 0 579 -24.20%
NP -7,480 -2,007 30,368 7,147 -2,761 0 -3,258 103.82%
-
NP to SH -7,456 -1,949 30,381 7,186 -2,755 0 -3,258 103.26%
-
Tax Rate - - 25.57% 43.90% - - - -
Total Cost 8,785 2,592 95,256 57,395 4,466 0 4,501 77.35%
-
Net Worth 316,245 334,114 334,745 305,000 298,651 0 309,625 1.82%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 CAGR
Div - - - 8,087 - - - -
Div Payout % - - - 112.54% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 CAGR
Net Worth 316,245 334,114 334,745 305,000 298,651 0 309,625 1.82%
NOSH 230,835 232,023 230,858 231,061 231,512 231,063 231,063 -0.08%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 CAGR
NP Margin -573.18% -343.08% 24.17% 11.07% -161.94% 0.00% -262.11% -
ROE -2.36% -0.58% 9.08% 2.36% -0.92% 0.00% -1.05% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 CAGR
RPS 0.57 0.25 54.42 27.93 0.74 0.00 0.54 4.74%
EPS -3.23 -0.84 13.16 3.11 -1.19 0.00 -1.41 103.44%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.37 1.44 1.45 1.32 1.29 0.00 1.34 1.91%
Adjusted Per Share Value based on latest NOSH - 231,061
30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 CAGR
RPS 0.57 0.25 54.53 28.01 0.74 0.00 0.54 4.74%
EPS -3.24 -0.85 13.19 3.12 -1.20 0.00 -1.41 103.97%
DPS 0.00 0.00 0.00 3.51 0.00 0.00 0.00 -
NAPS 1.3727 1.4502 1.453 1.3239 1.2963 0.00 1.344 1.82%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 29/10/10 30/09/10 30/07/10 -
Price 1.15 1.37 1.18 0.98 0.96 0.96 0.90 -
P/RPS 203.42 543.37 2.17 3.51 130.35 0.00 167.30 18.23%
P/EPS -35.60 -163.10 8.97 31.51 -80.67 0.00 -63.83 -39.36%
EY -2.81 -0.61 11.15 3.17 -1.24 0.00 -1.57 64.66%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.84 0.95 0.81 0.74 0.74 0.00 0.67 21.37%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 CAGR
Date 23/11/11 24/08/11 23/05/11 17/02/11 14/12/10 - 22/09/10 -
Price 1.15 1.27 1.25 1.34 0.98 0.00 0.97 -
P/RPS 203.42 503.71 2.30 4.80 133.07 0.00 180.32 10.88%
P/EPS -35.60 -151.19 9.50 43.09 -82.35 0.00 -68.79 -43.12%
EY -2.81 -0.66 10.53 2.32 -1.21 0.00 -1.45 76.27%
DY 0.00 0.00 0.00 2.61 0.00 0.00 0.00 -
P/NAPS 0.84 0.88 0.86 1.02 0.76 0.00 0.72 14.11%

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