[NADAYU] QoQ Quarter Result on 31-Jan-2007 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
15-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- -30.48%
YoY- 5.17%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 53,225 61,950 35,491 41,967 48,457 48,355 14,437 138.08%
PBT 8,502 7,731 -198 4,405 6,318 7,710 1,256 256.59%
Tax -1,465 -2,346 5,447 -1,638 -2,290 -2,499 -3,548 -44.46%
NP 7,037 5,385 5,249 2,767 4,028 5,211 -2,292 -
-
NP to SH 4,843 2,190 5,542 2,887 4,153 5,215 -2,288 -
-
Tax Rate 17.23% 30.35% - 37.19% 36.25% 32.41% 282.48% -
Total Cost 46,188 56,565 30,242 39,200 44,429 43,144 16,729 96.44%
-
Net Worth 290,580 290,463 182,455 206,454 279,624 286,411 281,855 2.04%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - 5,473 - - - 4,973 -
Div Payout % - - 98.77% - - - 0.00% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 290,580 290,463 182,455 206,454 279,624 286,411 281,855 2.04%
NOSH 230,619 230,526 182,455 167,848 165,458 165,555 165,797 24.53%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 13.22% 8.69% 14.79% 6.59% 8.31% 10.78% -15.88% -
ROE 1.67% 0.75% 3.04% 1.40% 1.49% 1.82% -0.81% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 23.08 26.87 19.45 25.00 29.29 29.21 8.71 91.14%
EPS 2.10 0.95 2.99 1.72 2.51 3.15 -1.38 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.26 1.26 1.00 1.23 1.69 1.73 1.70 -18.05%
Adjusted Per Share Value based on latest NOSH - 167,848
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 23.10 26.89 15.41 18.22 21.03 20.99 6.27 137.97%
EPS 2.10 0.95 2.41 1.25 1.80 2.26 -0.99 -
DPS 0.00 0.00 2.38 0.00 0.00 0.00 2.16 -
NAPS 1.2613 1.2608 0.792 0.8961 1.2137 1.2432 1.2234 2.04%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.89 1.12 0.76 0.66 0.42 0.41 0.48 -
P/RPS 3.86 4.17 3.91 2.64 1.43 1.40 5.51 -21.07%
P/EPS 42.38 117.89 25.02 38.37 16.73 13.02 -34.78 -
EY 2.36 0.85 4.00 2.61 5.98 7.68 -2.88 -
DY 0.00 0.00 3.95 0.00 0.00 0.00 6.25 -
P/NAPS 0.71 0.89 0.76 0.54 0.25 0.24 0.28 85.63%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 11/12/07 18/09/07 29/06/07 15/03/07 14/12/06 19/09/06 29/06/06 -
Price 0.87 0.77 0.80 0.58 0.43 0.36 0.43 -
P/RPS 3.77 2.87 4.11 2.32 1.47 1.23 4.94 -16.44%
P/EPS 41.43 81.05 26.34 33.72 17.13 11.43 -31.16 -
EY 2.41 1.23 3.80 2.97 5.84 8.75 -3.21 -
DY 0.00 0.00 3.75 0.00 0.00 0.00 6.98 -
P/NAPS 0.69 0.61 0.80 0.47 0.25 0.21 0.25 96.39%

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