[NADAYU] QoQ Quarter Result on 31-Jan-2002 [#3]

Announcement Date
20-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jan-2002 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
Quarter Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 17,664 38,278 23,739 28,481 0 0 0 -
PBT 4,392 5,466 6,706 6,890 0 0 0 -
Tax -1,092 -1,421 -344 -2,013 0 0 0 -
NP 3,300 4,045 6,362 4,877 0 0 0 -
-
NP to SH 3,300 4,045 6,362 4,877 0 0 0 -
-
Tax Rate 24.86% 26.00% 5.13% 29.22% - - - -
Total Cost 14,364 34,233 17,377 23,604 0 0 0 -
-
Net Worth 181,176 179,777 83,710 66,036 0 0 0 -
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div - - 2,283 - - - - -
Div Payout % - - 35.89% - - - - -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 181,176 179,777 83,710 66,036 0 0 0 -
NOSH 161,764 160,515 76,100 60,583 0 0 0 -
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 18.68% 10.57% 26.80% 17.12% 0.00% 0.00% 0.00% -
ROE 1.82% 2.25% 7.60% 7.39% 0.00% 0.00% 0.00% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 10.92 23.85 31.19 47.01 0.00 0.00 0.00 -
EPS 2.04 2.52 8.36 8.05 0.00 0.00 0.00 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.12 1.10 1.09 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 60,583
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 7.67 16.61 10.30 12.36 0.00 0.00 0.00 -
EPS 1.43 1.76 2.76 2.12 0.00 0.00 0.00 -
DPS 0.00 0.00 0.99 0.00 0.00 0.00 0.00 -
NAPS 0.7864 0.7803 0.3634 0.2866 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 - - - - - -
Price 1.29 0.85 0.00 0.00 0.00 0.00 0.00 -
P/RPS 11.81 3.56 0.00 0.00 0.00 0.00 0.00 -
P/EPS 63.24 33.73 0.00 0.00 0.00 0.00 0.00 -
EY 1.58 2.96 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.76 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 17/12/02 09/09/02 27/06/02 20/05/02 - - - -
Price 1.42 1.00 0.83 0.00 0.00 0.00 0.00 -
P/RPS 13.00 4.19 2.66 0.00 0.00 0.00 0.00 -
P/EPS 69.61 39.68 9.93 0.00 0.00 0.00 0.00 -
EY 1.44 2.52 10.07 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 3.61 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.89 0.75 0.00 0.00 0.00 0.00 -

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