[NADAYU] YoY Annualized Quarter 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--%
YoY- -226.49%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 CAGR
Revenue 296,708 43,082 252,416 5,894 0 74,616 129,008 19.54%
PBT 46,320 -3,136 77,996 -13,950 0 12,642 31,430 8.66%
Tax -13,094 2,396 -21,274 1,914 0 -3,138 -8,828 8.81%
NP 33,226 -740 56,722 -12,036 0 9,504 22,602 8.60%
-
NP to SH 33,314 -584 56,864 -12,024 0 9,506 22,604 8.66%
-
Tax Rate 28.27% - 27.28% - - 24.82% 28.09% -
Total Cost 263,482 43,822 195,694 17,930 0 65,112 106,406 21.45%
-
Net Worth 314,025 285,261 332,592 298,287 0 316,097 309,707 0.29%
Dividend
30/06/13 30/06/12 30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 CAGR
Net Worth 314,025 285,261 332,592 298,287 0 316,097 309,707 0.29%
NOSH 227,554 224,615 230,966 231,230 231,428 230,728 231,124 -0.33%
Ratio Analysis
30/06/13 30/06/12 30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 CAGR
NP Margin 11.20% -1.72% 22.47% -204.21% 0.00% 12.74% 17.52% -
ROE 10.61% -0.20% 17.10% -4.03% 0.00% 3.01% 7.30% -
Per Share
30/06/13 30/06/12 30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 CAGR
RPS 130.39 19.18 109.29 2.55 0.00 32.34 55.82 19.94%
EPS 14.64 -0.26 24.62 -5.20 0.00 4.12 9.78 9.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.27 1.44 1.29 0.00 1.37 1.34 0.63%
Adjusted Per Share Value based on latest NOSH - 231,512
30/06/13 30/06/12 30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 CAGR
RPS 128.79 18.70 109.56 2.56 0.00 32.39 56.00 19.54%
EPS 14.46 -0.25 24.68 -5.22 0.00 4.13 9.81 8.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.363 1.2382 1.4436 1.2947 0.00 1.372 1.3443 0.29%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 CAGR
Date 28/06/13 29/06/12 30/06/11 29/10/10 30/06/10 30/10/09 31/10/08 -
Price 1.30 1.00 1.37 0.96 0.89 0.80 0.63 -
P/RPS 1.00 5.21 1.25 37.66 0.00 2.47 1.13 -2.58%
P/EPS 8.88 -384.62 5.56 -18.46 0.00 19.42 6.44 7.12%
EY 11.26 -0.26 17.97 -5.42 0.00 5.15 15.52 -6.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.79 0.95 0.74 0.00 0.58 0.47 16.01%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 CAGR
Date 29/08/13 27/08/12 24/08/11 14/12/10 - 15/12/09 11/12/08 -
Price 1.28 0.93 1.27 0.98 0.00 0.78 0.60 -
P/RPS 0.98 4.85 1.16 38.45 0.00 2.41 1.07 -1.86%
P/EPS 8.74 -357.69 5.16 -18.85 0.00 18.93 6.13 7.89%
EY 11.44 -0.28 19.39 -5.31 0.00 5.28 16.30 -7.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.73 0.88 0.76 0.00 0.57 0.45 16.83%

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