[NADAYU] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -25.77%
YoY- 182.05%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,863 138,210 10,143 65,469 87,811 5,231 16,309 -76.42%
PBT 345 25,592 -1,432 5,205 8,258 4,594 -6,162 -
Tax 235 -7,938 390 -1,041 -2,619 105 1,093 -64.07%
NP 580 17,654 -1,042 4,164 5,639 4,699 -5,069 -
-
NP to SH 599 17,683 -1,026 4,241 5,713 4,741 -5,033 -
-
Tax Rate -68.12% 31.02% - 20.00% 31.71% -2.29% - -
Total Cost 1,283 120,556 11,185 61,305 82,172 532 21,378 -84.64%
-
Net Worth 315,626 314,061 296,399 297,330 292,560 292,284 287,271 6.47%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 2,304 - - - -
Div Payout % - - - 54.35% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 315,626 314,061 296,399 297,330 292,560 292,284 287,271 6.47%
NOSH 230,384 227,580 228,000 230,489 230,362 230,145 229,817 0.16%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 31.13% 12.77% -10.27% 6.36% 6.42% 89.83% -31.08% -
ROE 0.19% 5.63% -0.35% 1.43% 1.95% 1.62% -1.75% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.81 60.73 4.45 28.40 38.12 2.27 7.10 -76.44%
EPS 0.26 7.77 -0.45 1.84 2.48 2.06 -2.19 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.37 1.38 1.30 1.29 1.27 1.27 1.25 6.29%
Adjusted Per Share Value based on latest NOSH - 230,489
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.81 59.99 4.40 28.42 38.11 2.27 7.08 -76.40%
EPS 0.26 7.68 -0.45 1.84 2.48 2.06 -2.18 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.37 1.3632 1.2865 1.2906 1.2699 1.2687 1.2469 6.47%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.29 1.30 0.88 0.95 0.90 1.00 1.00 -
P/RPS 159.53 2.14 19.78 3.34 2.36 44.00 14.09 403.47%
P/EPS 496.15 16.73 -195.56 51.63 36.29 48.54 -45.66 -
EY 0.20 5.98 -0.51 1.94 2.76 2.06 -2.19 -
DY 0.00 0.00 0.00 1.05 0.00 0.00 0.00 -
P/NAPS 0.94 0.94 0.68 0.74 0.71 0.79 0.80 11.33%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 29/08/13 29/05/13 27/02/13 20/11/12 27/08/12 28/05/12 -
Price 1.36 1.28 0.90 0.85 0.90 0.93 0.99 -
P/RPS 168.18 2.11 20.23 2.99 2.36 40.92 13.95 424.97%
P/EPS 523.08 16.47 -200.00 46.20 36.29 45.15 -45.21 -
EY 0.19 6.07 -0.50 2.16 2.76 2.22 -2.21 -
DY 0.00 0.00 0.00 1.18 0.00 0.00 0.00 -
P/NAPS 0.99 0.93 0.69 0.66 0.71 0.73 0.79 16.21%

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