[NADAYU] YoY Annualized Quarter Result on 31-Oct-2008 [#2]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
11-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- -3.14%
YoY- 60.7%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 30/06/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 5,894 0 74,616 129,008 230,350 193,622 161,890 -48.43%
PBT -13,950 0 12,642 31,430 32,466 28,056 13,450 -
Tax 1,914 0 -3,138 -8,828 -7,620 -9,578 -4,126 -
NP -12,036 0 9,504 22,602 24,846 18,478 9,324 -
-
NP to SH -12,024 0 9,506 22,604 14,066 18,736 9,346 -
-
Tax Rate - - 24.82% 28.09% 23.47% 34.14% 30.68% -
Total Cost 17,930 0 65,112 106,406 205,504 175,144 152,566 -34.81%
-
Net Worth 298,287 0 316,097 309,707 290,543 279,715 274,785 1.65%
Dividend
31/10/10 30/06/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 30/06/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 298,287 0 316,097 309,707 290,543 279,715 274,785 1.65%
NOSH 231,230 231,428 230,728 231,124 230,590 165,512 164,542 7.03%
Ratio Analysis
31/10/10 30/06/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin -204.21% 0.00% 12.74% 17.52% 10.79% 9.54% 5.76% -
ROE -4.03% 0.00% 3.01% 7.30% 4.84% 6.70% 3.40% -
Per Share
31/10/10 30/06/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 2.55 0.00 32.34 55.82 99.90 116.98 98.39 -51.81%
EPS -5.20 0.00 4.12 9.78 6.10 11.32 5.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 0.00 1.37 1.34 1.26 1.69 1.67 -5.02%
Adjusted Per Share Value based on latest NOSH - 230,759
31/10/10 30/06/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 2.56 0.00 32.39 56.00 99.98 84.04 70.27 -48.42%
EPS -5.22 0.00 4.13 9.81 6.11 8.13 4.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2947 0.00 1.372 1.3443 1.2611 1.2141 1.1927 1.65%
Price Multiplier on Financial Quarter End Date
31/10/10 30/06/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 29/10/10 30/06/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 0.96 0.89 0.80 0.63 0.89 0.42 0.48 -
P/RPS 37.66 0.00 2.47 1.13 0.89 0.36 0.49 138.19%
P/EPS -18.46 0.00 19.42 6.44 14.59 3.71 8.45 -
EY -5.42 0.00 5.15 15.52 6.85 26.95 11.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.00 0.58 0.47 0.71 0.25 0.29 20.59%
Price Multiplier on Announcement Date
31/10/10 30/06/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 14/12/10 - 15/12/09 11/12/08 11/12/07 14/12/06 13/12/05 -
Price 0.98 0.00 0.78 0.60 0.87 0.43 0.44 -
P/RPS 38.45 0.00 2.41 1.07 0.87 0.37 0.45 143.29%
P/EPS -18.85 0.00 18.93 6.13 14.26 3.80 7.75 -
EY -5.31 0.00 5.28 16.30 7.01 26.33 12.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.00 0.57 0.45 0.69 0.25 0.26 23.91%

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