[NADAYU] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -7.05%
YoY- 1797.09%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 CAGR
Revenue 66,453 175,768 127,514 127,914 127,329 2,948 2,948 801.99%
PBT -20,311 26,654 31,099 35,858 37,663 -6,977 -6,977 112.63%
Tax 522 -11,006 -10,218 -10,258 -10,056 958 958 -34.86%
NP -19,789 15,648 20,881 25,600 27,607 -6,019 -6,019 131.70%
-
NP to SH -19,607 15,807 20,976 25,677 27,626 -6,013 -6,013 130.35%
-
Tax Rate - 41.29% 32.86% 28.61% 26.70% - - -
Total Cost 86,242 160,120 106,633 102,314 99,722 8,967 8,967 394.36%
-
Net Worth 287,271 309,216 316,245 334,114 334,745 305,000 298,651 -2.70%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 CAGR
Div 4,615 4,615 - - - - - -
Div Payout % 0.00% 29.20% - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 CAGR
Net Worth 287,271 309,216 316,245 334,114 334,745 305,000 298,651 -2.70%
NOSH 229,817 230,758 230,835 232,023 230,858 231,061 231,512 -0.51%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 CAGR
NP Margin -29.78% 8.90% 16.38% 20.01% 21.68% -204.17% -204.17% -
ROE -6.83% 5.11% 6.63% 7.69% 8.25% -1.97% -2.01% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 CAGR
RPS 28.92 76.17 55.24 55.13 55.15 1.28 1.27 808.47%
EPS -8.53 6.85 9.09 11.07 11.97 -2.60 -2.60 131.35%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.34 1.37 1.44 1.45 1.32 1.29 -2.19%
Adjusted Per Share Value based on latest NOSH - 232,023
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 CAGR
RPS 28.84 76.29 55.35 55.52 55.27 1.28 1.28 801.69%
EPS -8.51 6.86 9.10 11.15 11.99 -2.61 -2.61 130.34%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2469 1.3422 1.3727 1.4502 1.453 1.3239 1.2963 -2.70%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 29/10/10 -
Price 1.00 1.13 1.15 1.37 1.18 0.98 0.96 -
P/RPS 3.46 1.48 2.08 2.49 2.14 76.81 75.39 -88.64%
P/EPS -11.72 16.50 12.66 12.38 9.86 -37.66 -36.96 -55.55%
EY -8.53 6.06 7.90 8.08 10.14 -2.66 -2.71 124.68%
DY 2.00 1.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.84 0.84 0.95 0.81 0.74 0.74 5.65%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 31/10/10 CAGR
Date 28/05/12 24/02/12 23/11/11 24/08/11 - - - -
Price 0.99 1.03 1.15 1.27 0.00 0.00 0.00 -
P/RPS 3.42 1.35 2.08 2.30 0.00 0.00 0.00 -
P/EPS -11.60 15.04 12.66 11.48 0.00 0.00 0.00 -
EY -8.62 6.65 7.90 8.71 0.00 0.00 0.00 -
DY 2.02 1.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.77 0.84 0.88 0.00 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