[NADAYU] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 43,082 252,416 5,894 0 74,616 129,008 230,350 -30.17%
PBT -3,136 77,996 -13,950 0 12,642 31,430 32,466 -
Tax 2,396 -21,274 1,914 0 -3,138 -8,828 -7,620 -
NP -740 56,722 -12,036 0 9,504 22,602 24,846 -
-
NP to SH -584 56,864 -12,024 0 9,506 22,604 14,066 -
-
Tax Rate - 27.28% - - 24.82% 28.09% 23.47% -
Total Cost 43,822 195,694 17,930 0 65,112 106,406 205,504 -28.18%
-
Net Worth 285,261 332,592 298,287 0 316,097 309,707 290,543 -0.39%
Dividend
30/06/12 30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 285,261 332,592 298,287 0 316,097 309,707 290,543 -0.39%
NOSH 224,615 230,966 231,230 231,428 230,728 231,124 230,590 -0.56%
Ratio Analysis
30/06/12 30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin -1.72% 22.47% -204.21% 0.00% 12.74% 17.52% 10.79% -
ROE -0.20% 17.10% -4.03% 0.00% 3.01% 7.30% 4.84% -
Per Share
30/06/12 30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 19.18 109.29 2.55 0.00 32.34 55.82 99.90 -29.77%
EPS -0.26 24.62 -5.20 0.00 4.12 9.78 6.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.44 1.29 0.00 1.37 1.34 1.26 0.16%
Adjusted Per Share Value based on latest NOSH - 231,208
30/06/12 30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 18.70 109.56 2.56 0.00 32.39 56.00 99.98 -30.16%
EPS -0.25 24.68 -5.22 0.00 4.13 9.81 6.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2382 1.4436 1.2947 0.00 1.372 1.3443 1.2611 -0.39%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 31/10/07 CAGR
Date 29/06/12 30/06/11 29/10/10 30/06/10 30/10/09 31/10/08 31/10/07 -
Price 1.00 1.37 0.96 0.89 0.80 0.63 0.89 -
P/RPS 5.21 1.25 37.66 0.00 2.47 1.13 0.89 46.01%
P/EPS -384.62 5.56 -18.46 0.00 19.42 6.44 14.59 -
EY -0.26 17.97 -5.42 0.00 5.15 15.52 6.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.95 0.74 0.00 0.58 0.47 0.71 2.31%
Price Multiplier on Announcement Date
30/06/12 30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 31/10/07 CAGR
Date 27/08/12 24/08/11 14/12/10 - 15/12/09 11/12/08 11/12/07 -
Price 0.93 1.27 0.98 0.00 0.78 0.60 0.87 -
P/RPS 4.85 1.16 38.45 0.00 2.41 1.07 0.87 44.49%
P/EPS -357.69 5.16 -18.85 0.00 18.93 6.13 14.26 -
EY -0.28 19.39 -5.31 0.00 5.28 16.30 7.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.88 0.76 0.00 0.57 0.45 0.69 1.21%

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