[NADAYU] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ-0.0%
YoY- -200.2%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 30/06/10 30/04/10 CAGR
Revenue 127,329 2,948 2,948 1,243 1,243 44,562 44,562 213.90%
PBT 37,663 -6,977 -6,977 -6,865 -6,865 3,233 3,233 1351.44%
Tax -10,056 958 958 -1,944 -1,944 -4,749 -4,749 126.46%
NP 27,607 -6,019 -6,019 -8,809 -8,809 -1,516 -1,516 -
-
NP to SH 27,626 -6,013 -6,013 -8,807 -8,807 -1,513 -1,513 -
-
Tax Rate 26.70% - - - - 146.89% 146.89% -
Total Cost 99,722 8,967 8,967 10,052 10,052 46,078 46,078 131.91%
-
Net Worth 334,745 305,000 298,651 0 309,625 0 312,131 7.91%
Dividend
31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 30/06/10 30/04/10 CAGR
Div - - - 8,092 8,092 8,092 8,092 -
Div Payout % - - - 0.00% 0.00% 0.00% 0.00% -
Equity
31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 30/06/10 30/04/10 CAGR
Net Worth 334,745 305,000 298,651 0 309,625 0 312,131 7.91%
NOSH 230,858 231,061 231,512 231,063 231,063 231,208 231,208 -0.16%
Ratio Analysis
31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 30/06/10 30/04/10 CAGR
NP Margin 21.68% -204.17% -204.17% -708.69% -708.69% -3.40% -3.40% -
ROE 8.25% -1.97% -2.01% 0.00% -2.84% 0.00% -0.48% -
Per Share
31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 30/06/10 30/04/10 CAGR
RPS 55.15 1.28 1.27 0.54 0.54 19.27 19.27 214.45%
EPS 11.97 -2.60 -2.60 -3.81 -3.81 -0.65 -0.65 -
DPS 0.00 0.00 0.00 3.50 3.50 3.50 3.50 -
NAPS 1.45 1.32 1.29 0.00 1.34 0.00 1.35 8.09%
Adjusted Per Share Value based on latest NOSH - 231,063
31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 30/06/10 30/04/10 CAGR
RPS 55.27 1.28 1.28 0.54 0.54 19.34 19.34 213.95%
EPS 11.99 -2.61 -2.61 -3.82 -3.82 -0.66 -0.66 -
DPS 0.00 0.00 0.00 3.51 3.51 3.51 3.51 -
NAPS 1.453 1.3239 1.2963 0.00 1.344 0.00 1.3548 7.92%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 30/06/10 30/04/10 CAGR
Date 31/03/11 30/12/10 29/10/10 30/09/10 30/07/10 30/06/10 30/04/10 -
Price 1.18 0.98 0.96 0.96 0.90 0.89 0.94 -
P/RPS 2.14 76.81 75.39 178.46 167.30 4.62 4.88 -59.26%
P/EPS 9.86 -37.66 -36.96 -25.19 -23.61 -136.00 -143.65 -
EY 10.14 -2.66 -2.71 -3.97 -4.24 -0.74 -0.70 -
DY 0.00 0.00 0.00 3.65 3.89 3.93 3.72 -
P/NAPS 0.81 0.74 0.74 0.00 0.67 0.00 0.70 17.23%
Price Multiplier on Announcement Date
31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 30/06/10 30/04/10 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 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