[NADAYU] QoQ Quarter Result on 31-Jul-2002 [#1]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
09-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- -36.42%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 38,407 21,859 17,664 38,278 23,739 28,481 0 -
PBT 8,154 6,143 4,392 5,466 6,706 6,890 0 -
Tax -2,828 -1,755 -1,092 -1,421 -344 -2,013 0 -
NP 5,326 4,388 3,300 4,045 6,362 4,877 0 -
-
NP to SH 5,326 4,388 3,300 4,045 6,362 4,877 0 -
-
Tax Rate 34.68% 28.57% 24.86% 26.00% 5.13% 29.22% - -
Total Cost 33,081 17,471 14,364 34,233 17,377 23,604 0 -
-
Net Worth 253,309 184,587 181,176 179,777 83,710 66,036 0 -
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 4,871 - - - 2,283 - - -
Div Payout % 91.46% - - - 35.89% - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 253,309 184,587 181,176 179,777 83,710 66,036 0 -
NOSH 162,378 161,918 161,764 160,515 76,100 60,583 0 -
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 13.87% 20.07% 18.68% 10.57% 26.80% 17.12% 0.00% -
ROE 2.10% 2.38% 1.82% 2.25% 7.60% 7.39% 0.00% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 23.65 13.50 10.92 23.85 31.19 47.01 0.00 -
EPS 3.28 2.71 2.04 2.52 8.36 8.05 0.00 -
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.56 1.14 1.12 1.12 1.10 1.09 0.00 -
Adjusted Per Share Value based on latest NOSH - 160,515
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 16.67 9.49 7.67 16.61 10.30 12.36 0.00 -
EPS 2.31 1.90 1.43 1.76 2.76 2.12 0.00 -
DPS 2.11 0.00 0.00 0.00 0.99 0.00 0.00 -
NAPS 1.0995 0.8012 0.7864 0.7803 0.3634 0.2866 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 - - - -
Price 1.99 1.94 1.29 0.85 0.00 0.00 0.00 -
P/RPS 8.41 14.37 11.81 3.56 0.00 0.00 0.00 -
P/EPS 60.67 71.59 63.24 33.73 0.00 0.00 0.00 -
EY 1.65 1.40 1.58 2.96 0.00 0.00 0.00 -
DY 1.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.70 1.15 0.76 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 26/06/03 26/03/03 17/12/02 09/09/02 27/06/02 20/05/02 - -
Price 2.90 1.95 1.42 1.00 0.83 0.00 0.00 -
P/RPS 12.26 14.44 13.00 4.19 2.66 0.00 0.00 -
P/EPS 88.41 71.96 69.61 39.68 9.93 0.00 0.00 -
EY 1.13 1.39 1.44 2.52 10.07 0.00 0.00 -
DY 1.03 0.00 0.00 0.00 3.61 0.00 0.00 -
P/NAPS 1.86 1.71 1.27 0.89 0.75 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