[NADAYU] QoQ Quarter Result on 31-Jul-2006 [#1]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
19-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- 327.93%
YoY- 110.54%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 35,491 41,967 48,457 48,355 14,437 37,407 28,796 14.99%
PBT -198 4,405 6,318 7,710 1,256 3,221 3,003 -
Tax 5,447 -1,638 -2,290 -2,499 -3,548 -477 -810 -
NP 5,249 2,767 4,028 5,211 -2,292 2,744 2,193 79.21%
-
NP to SH 5,542 2,887 4,153 5,215 -2,288 2,745 2,196 85.67%
-
Tax Rate - 37.19% 36.25% 32.41% 282.48% 14.81% 26.97% -
Total Cost 30,242 39,200 44,429 43,144 16,729 34,663 26,603 8.94%
-
Net Worth 182,455 206,454 279,624 286,411 281,855 272,856 275,738 -24.12%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 5,473 - - - 4,973 - - -
Div Payout % 98.77% - - - 0.00% - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 182,455 206,454 279,624 286,411 281,855 272,856 275,738 -24.12%
NOSH 182,455 167,848 165,458 165,555 165,797 164,371 165,112 6.90%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 14.79% 6.59% 8.31% 10.78% -15.88% 7.34% 7.62% -
ROE 3.04% 1.40% 1.49% 1.82% -0.81% 1.01% 0.80% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 19.45 25.00 29.29 29.21 8.71 22.76 17.44 7.56%
EPS 2.99 1.72 2.51 3.15 -1.38 1.67 1.33 71.86%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.00 1.23 1.69 1.73 1.70 1.66 1.67 -29.02%
Adjusted Per Share Value based on latest NOSH - 165,555
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 15.41 18.22 21.03 20.99 6.27 16.24 12.50 15.01%
EPS 2.41 1.25 1.80 2.26 -0.99 1.19 0.95 86.32%
DPS 2.38 0.00 0.00 0.00 2.16 0.00 0.00 -
NAPS 0.792 0.8961 1.2137 1.2432 1.2234 1.1844 1.1969 -24.12%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.76 0.66 0.42 0.41 0.48 0.44 0.48 -
P/RPS 3.91 2.64 1.43 1.40 5.51 1.93 2.75 26.52%
P/EPS 25.02 38.37 16.73 13.02 -34.78 26.35 36.09 -21.72%
EY 4.00 2.61 5.98 7.68 -2.88 3.80 2.77 27.84%
DY 3.95 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 0.76 0.54 0.25 0.24 0.28 0.27 0.29 90.41%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 29/06/07 15/03/07 14/12/06 19/09/06 29/06/06 07/03/06 13/12/05 -
Price 0.80 0.58 0.43 0.36 0.43 0.45 0.44 -
P/RPS 4.11 2.32 1.47 1.23 4.94 1.98 2.52 38.68%
P/EPS 26.34 33.72 17.13 11.43 -31.16 26.95 33.08 -14.12%
EY 3.80 2.97 5.84 8.75 -3.21 3.71 3.02 16.60%
DY 3.75 0.00 0.00 0.00 6.98 0.00 0.00 -
P/NAPS 0.80 0.47 0.25 0.21 0.25 0.27 0.26 111.98%

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