[NADAYU] QoQ Quarter Result on 31-Jan-2005 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -9.29%
YoY- -76.83%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 28,796 52,149 52,067 25,540 20,436 25,579 35,171 -12.44%
PBT 3,003 3,722 3,973 2,455 1,538 2,472 4,774 -26.52%
Tax -810 -1,253 -1,569 -971 98 -609 -932 -8.90%
NP 2,193 2,469 2,404 1,484 1,636 1,863 3,842 -31.11%
-
NP to SH 2,196 2,477 2,404 1,484 1,636 1,863 3,842 -31.05%
-
Tax Rate 26.97% 33.66% 39.49% 39.55% -6.37% 24.64% 19.52% -
Total Cost 26,603 49,680 49,663 24,056 18,800 23,716 31,329 -10.30%
-
Net Worth 275,738 277,227 274,510 275,600 274,847 279,450 276,754 -0.24%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - - - - - 4,883 -
Div Payout % - - - - - - 127.12% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 275,738 277,227 274,510 275,600 274,847 279,450 276,754 -0.24%
NOSH 165,112 164,039 162,432 163,076 163,600 163,421 162,796 0.94%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 7.62% 4.73% 4.62% 5.81% 8.01% 7.28% 10.92% -
ROE 0.80% 0.89% 0.88% 0.54% 0.60% 0.67% 1.39% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 17.44 31.79 32.05 15.66 12.49 15.65 21.60 -13.25%
EPS 1.33 1.51 1.48 0.91 1.00 1.14 2.36 -31.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.67 1.69 1.69 1.69 1.68 1.71 1.70 -1.17%
Adjusted Per Share Value based on latest NOSH - 163,076
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 12.50 22.64 22.60 11.09 8.87 11.10 15.27 -12.46%
EPS 0.95 1.08 1.04 0.64 0.71 0.81 1.67 -31.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.12 -
NAPS 1.1969 1.2033 1.1915 1.1963 1.193 1.213 1.2013 -0.24%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.48 0.49 0.55 0.87 0.99 0.94 1.00 -
P/RPS 2.75 1.54 1.72 5.56 7.93 6.01 4.63 -29.27%
P/EPS 36.09 32.45 37.16 95.60 99.00 82.46 42.37 -10.11%
EY 2.77 3.08 2.69 1.05 1.01 1.21 2.36 11.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
P/NAPS 0.29 0.29 0.33 0.51 0.59 0.55 0.59 -37.63%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 13/12/05 08/09/05 30/06/05 29/03/05 14/12/04 13/09/04 28/06/04 -
Price 0.44 0.50 0.50 0.79 1.01 1.01 0.91 -
P/RPS 2.52 1.57 1.56 5.04 8.09 6.45 4.21 -28.90%
P/EPS 33.08 33.11 33.78 86.81 101.00 88.60 38.56 -9.68%
EY 3.02 3.02 2.96 1.15 0.99 1.13 2.59 10.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.30 -
P/NAPS 0.26 0.30 0.30 0.47 0.60 0.59 0.54 -38.48%

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