[NADAYU] QoQ TTM Result on 31-Oct-2010 [#2]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
14-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- 31.72%
YoY- -155.18%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 30/06/10 CAGR
Revenue 127,914 127,329 2,948 2,948 1,243 1,243 44,562 187.04%
PBT 35,858 37,663 -6,977 -6,977 -6,865 -6,865 3,233 1009.12%
Tax -10,258 -10,056 958 958 -1,944 -1,944 -4,749 116.00%
NP 25,600 27,607 -6,019 -6,019 -8,809 -8,809 -1,516 -1788.65%
-
NP to SH 25,677 27,626 -6,013 -6,013 -8,807 -8,807 -1,513 -1797.09%
-
Tax Rate 28.61% 26.70% - - - - 146.89% -
Total Cost 102,314 99,722 8,967 8,967 10,052 10,052 46,078 122.04%
-
Net Worth 334,114 334,745 305,000 298,651 0 309,625 0 -
Dividend
30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 30/06/10 CAGR
Div - - - - 8,092 8,092 8,092 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 30/06/10 CAGR
Net Worth 334,114 334,745 305,000 298,651 0 309,625 0 -
NOSH 232,023 230,858 231,061 231,512 231,063 231,063 231,208 0.35%
Ratio Analysis
30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 30/06/10 CAGR
NP Margin 20.01% 21.68% -204.17% -204.17% -708.69% -708.69% -3.40% -
ROE 7.69% 8.25% -1.97% -2.01% 0.00% -2.84% 0.00% -
Per Share
30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 30/06/10 CAGR
RPS 55.13 55.15 1.28 1.27 0.54 0.54 19.27 186.09%
EPS 11.07 11.97 -2.60 -2.60 -3.81 -3.81 -0.65 -1803.07%
DPS 0.00 0.00 0.00 0.00 3.50 3.50 3.50 -
NAPS 1.44 1.45 1.32 1.29 0.00 1.34 0.00 -
Adjusted Per Share Value based on latest NOSH - 231,512
30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 30/06/10 CAGR
RPS 55.52 55.27 1.28 1.28 0.54 0.54 19.34 187.07%
EPS 11.15 11.99 -2.61 -2.61 -3.82 -3.82 -0.66 -1789.39%
DPS 0.00 0.00 0.00 0.00 3.51 3.51 3.51 -
NAPS 1.4502 1.453 1.3239 1.2963 0.00 1.344 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 30/06/10 CAGR
Date 30/06/11 31/03/11 30/12/10 29/10/10 30/09/10 30/07/10 30/06/10 -
Price 1.37 1.18 0.98 0.96 0.96 0.90 0.89 -
P/RPS 2.49 2.14 76.81 75.39 178.46 167.30 4.62 -46.10%
P/EPS 12.38 9.86 -37.66 -36.96 -25.19 -23.61 -136.00 -109.10%
EY 8.08 10.14 -2.66 -2.71 -3.97 -4.24 -0.74 -1191.89%
DY 0.00 0.00 0.00 0.00 3.65 3.89 3.93 -
P/NAPS 0.95 0.81 0.74 0.74 0.00 0.67 0.00 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 31/10/10 30/09/10 31/07/10 30/06/10 CAGR
Date 24/08/11 - - - - - - -
Price 1.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.48 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 8.71 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 0.88 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