[NADAYU] YoY Cumulative Quarter Result on 31-Jul-2006 [#1]

Announcement Date
19-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- 1.66%
YoY- 110.54%
Quarter Report
View:
Show?
Cumulative Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 6,853 35,633 61,950 48,355 52,149 25,579 33,525 -23.23%
PBT 1,910 8,108 7,731 7,710 3,722 2,472 6,195 -17.79%
Tax -488 -2,277 -2,346 -2,499 -1,253 -609 -1,926 -20.43%
NP 1,422 5,831 5,385 5,211 2,469 1,863 4,269 -16.72%
-
NP to SH 1,422 5,834 2,190 5,215 2,477 1,863 4,269 -16.72%
-
Tax Rate 25.55% 28.08% 30.35% 32.41% 33.66% 24.64% 31.09% -
Total Cost 5,431 29,802 56,565 43,144 49,680 23,716 29,256 -24.45%
-
Net Worth 316,509 308,994 290,463 286,411 277,227 279,450 268,849 2.75%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 316,509 308,994 290,463 286,411 277,227 279,450 268,849 2.75%
NOSH 229,354 230,592 230,526 165,555 164,039 163,421 162,938 5.85%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 20.75% 16.36% 8.69% 10.78% 4.73% 7.28% 12.73% -
ROE 0.45% 1.89% 0.75% 1.82% 0.89% 0.67% 1.59% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 2.99 15.45 26.87 29.21 31.79 15.65 20.58 -27.47%
EPS 0.62 2.53 0.95 3.15 1.51 1.14 2.62 -21.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.34 1.26 1.73 1.69 1.71 1.65 -2.93%
Adjusted Per Share Value based on latest NOSH - 165,555
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 2.97 15.47 26.89 20.99 22.64 11.10 14.55 -23.24%
EPS 0.62 2.53 0.95 2.26 1.08 0.81 1.85 -16.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3738 1.3412 1.2608 1.2432 1.2033 1.213 1.167 2.75%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 0.61 0.80 1.12 0.41 0.49 0.94 2.94 -
P/RPS 20.42 5.18 4.17 1.40 1.54 6.01 14.29 6.12%
P/EPS 98.39 31.62 117.89 13.02 32.45 82.46 112.21 -2.16%
EY 1.02 3.16 0.85 7.68 3.08 1.21 0.89 2.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.60 0.89 0.24 0.29 0.55 1.78 -20.76%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 17/09/09 19/09/08 18/09/07 19/09/06 08/09/05 13/09/04 11/09/03 -
Price 0.60 0.80 0.77 0.36 0.50 1.01 2.61 -
P/RPS 20.08 5.18 2.87 1.23 1.57 6.45 12.69 7.94%
P/EPS 96.77 31.62 81.05 11.43 33.11 88.60 99.62 -0.48%
EY 1.03 3.16 1.23 8.75 3.02 1.13 1.00 0.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.60 0.61 0.21 0.30 0.59 1.58 -19.48%

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