[NADAYU] YoY Cumulative Quarter Result on 31-Oct-2004 [#2]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
14-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- 87.82%
YoY- -55.82%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Cumulative Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 115,175 96,811 80,945 46,015 61,521 55,942 0 -
PBT 16,233 14,028 6,725 4,010 11,354 9,858 0 -
Tax -3,810 -4,789 -2,063 -511 -3,434 -2,513 0 -
NP 12,423 9,239 4,662 3,499 7,920 7,345 0 -
-
NP to SH 7,033 9,368 4,673 3,499 7,920 7,345 0 -
-
Tax Rate 23.47% 34.14% 30.68% 12.74% 30.24% 25.49% - -
Total Cost 102,752 87,572 76,283 42,516 53,601 48,597 0 -
-
Net Worth 290,543 279,715 274,785 273,410 268,888 181,198 0 -
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 290,543 279,715 274,785 273,410 268,888 181,198 0 -
NOSH 230,590 165,512 164,542 162,744 162,962 161,784 0 -
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 10.79% 9.54% 5.76% 7.60% 12.87% 13.13% 0.00% -
ROE 2.42% 3.35% 1.70% 1.28% 2.95% 4.05% 0.00% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 49.95 58.49 49.19 28.27 37.75 34.58 0.00 -
EPS 3.05 5.66 2.84 2.15 4.86 4.54 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.69 1.67 1.68 1.65 1.12 0.00 -
Adjusted Per Share Value based on latest NOSH - 163,600
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 49.99 42.02 35.13 19.97 26.70 24.28 0.00 -
EPS 3.05 4.07 2.03 1.52 3.44 3.19 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2611 1.2141 1.1927 1.1868 1.1671 0.7865 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 - -
Price 0.89 0.42 0.48 0.99 1.53 1.29 0.00 -
P/RPS 1.78 0.72 0.98 3.50 4.05 3.73 0.00 -
P/EPS 29.18 7.42 16.90 46.05 31.48 28.41 0.00 -
EY 3.43 13.48 5.92 2.17 3.18 3.52 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.25 0.29 0.59 0.93 1.15 0.00 -
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 11/12/07 14/12/06 13/12/05 14/12/04 19/12/03 17/12/02 - -
Price 0.87 0.43 0.44 1.01 1.32 1.42 0.00 -
P/RPS 1.74 0.74 0.89 3.57 3.50 4.11 0.00 -
P/EPS 28.52 7.60 15.49 46.98 27.16 31.28 0.00 -
EY 3.51 13.16 6.45 2.13 3.68 3.20 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.25 0.26 0.60 0.80 1.27 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