[NADAYU] QoQ Quarter Result on 31-Jul-2004 [#1]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
13-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- -51.51%
YoY- -56.36%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 52,067 25,540 20,436 25,579 35,171 29,116 27,996 51.28%
PBT 3,973 2,455 1,538 2,472 4,774 7,742 5,159 -15.99%
Tax -1,569 -971 98 -609 -932 -1,338 -1,508 2.68%
NP 2,404 1,484 1,636 1,863 3,842 6,404 3,651 -24.33%
-
NP to SH 2,404 1,484 1,636 1,863 3,842 6,404 3,651 -24.33%
-
Tax Rate 39.49% 39.55% -6.37% 24.64% 19.52% 17.28% 29.23% -
Total Cost 49,663 24,056 18,800 23,716 31,329 22,712 24,345 60.91%
-
Net Worth 274,510 275,600 274,847 279,450 276,754 273,758 268,935 1.37%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - - 4,883 - - -
Div Payout % - - - - 127.12% - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 274,510 275,600 274,847 279,450 276,754 273,758 268,935 1.37%
NOSH 162,432 163,076 163,600 163,421 162,796 162,951 162,991 -0.22%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 4.62% 5.81% 8.01% 7.28% 10.92% 21.99% 13.04% -
ROE 0.88% 0.54% 0.60% 0.67% 1.39% 2.34% 1.36% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 32.05 15.66 12.49 15.65 21.60 17.87 17.18 51.60%
EPS 1.48 0.91 1.00 1.14 2.36 3.93 2.24 -24.15%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.69 1.69 1.68 1.71 1.70 1.68 1.65 1.61%
Adjusted Per Share Value based on latest NOSH - 163,421
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 22.60 11.09 8.87 11.10 15.27 12.64 12.15 51.30%
EPS 1.04 0.64 0.71 0.81 1.67 2.78 1.58 -24.35%
DPS 0.00 0.00 0.00 0.00 2.12 0.00 0.00 -
NAPS 1.1915 1.1963 1.193 1.213 1.2013 1.1883 1.1673 1.37%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.55 0.87 0.99 0.94 1.00 1.27 1.53 -
P/RPS 1.72 5.56 7.93 6.01 4.63 7.11 8.91 -66.63%
P/EPS 37.16 95.60 99.00 82.46 42.37 32.32 68.30 -33.37%
EY 2.69 1.05 1.01 1.21 2.36 3.09 1.46 50.34%
DY 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 0.33 0.51 0.59 0.55 0.59 0.76 0.93 -49.91%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 30/06/05 29/03/05 14/12/04 13/09/04 28/06/04 31/03/04 19/12/03 -
Price 0.50 0.79 1.01 1.01 0.91 1.26 1.32 -
P/RPS 1.56 5.04 8.09 6.45 4.21 7.05 7.68 -65.47%
P/EPS 33.78 86.81 101.00 88.60 38.56 32.06 58.93 -31.01%
EY 2.96 1.15 0.99 1.13 2.59 3.12 1.70 44.78%
DY 0.00 0.00 0.00 0.00 3.30 0.00 0.00 -
P/NAPS 0.30 0.47 0.60 0.59 0.54 0.75 0.80 -48.02%

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