[NADAYU] YoY Cumulative Quarter Result on 31-Oct-2009 [#2]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 234.25%
YoY- -57.95%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 126,208 2,947 0 37,308 64,504 115,175 96,811 5.84%
PBT 38,998 -6,975 0 6,321 15,715 16,233 14,028 24.50%
Tax -10,637 957 0 -1,569 -4,414 -3,810 -4,789 18.65%
NP 28,361 -6,018 0 4,752 11,301 12,423 9,239 27.17%
-
NP to SH 28,432 -6,012 0 4,753 11,302 7,033 9,368 26.86%
-
Tax Rate 27.28% - - 24.82% 28.09% 23.47% 34.14% -
Total Cost 97,847 8,965 0 32,556 53,203 102,752 87,572 2.40%
-
Net Worth 332,592 298,287 0 316,097 309,707 290,543 279,715 3.78%
Dividend
30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 332,592 298,287 0 316,097 309,707 290,543 279,715 3.78%
NOSH 230,966 231,230 231,428 230,728 231,124 230,590 165,512 7.40%
Ratio Analysis
30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 22.47% -204.21% 0.00% 12.74% 17.52% 10.79% 9.54% -
ROE 8.55% -2.02% 0.00% 1.50% 3.65% 2.42% 3.35% -
Per Share
30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 54.64 1.27 0.00 16.17 27.91 49.95 58.49 -1.44%
EPS 12.31 -2.60 0.00 2.06 4.89 3.05 5.66 18.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.29 0.00 1.37 1.34 1.26 1.69 -3.37%
Adjusted Per Share Value based on latest NOSH - 231,319
30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 54.78 1.28 0.00 16.19 28.00 49.99 42.02 5.84%
EPS 12.34 -2.61 0.00 2.06 4.91 3.05 4.07 26.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4436 1.2947 0.00 1.372 1.3443 1.2611 1.2141 3.78%
Price Multiplier on Financial Quarter End Date
30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 30/06/11 29/10/10 30/06/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 1.37 0.96 0.89 0.80 0.63 0.89 0.42 -
P/RPS 2.51 75.32 0.00 4.95 2.26 1.78 0.72 30.68%
P/EPS 11.13 -36.92 0.00 38.83 12.88 29.18 7.42 9.07%
EY 8.99 -2.71 0.00 2.58 7.76 3.43 13.48 -8.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.74 0.00 0.58 0.47 0.71 0.25 33.12%
Price Multiplier on Announcement Date
30/06/11 31/10/10 30/06/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 24/08/11 14/12/10 - 15/12/09 11/12/08 11/12/07 14/12/06 -
Price 1.27 0.98 0.00 0.78 0.60 0.87 0.43 -
P/RPS 2.32 76.89 0.00 4.82 2.15 1.74 0.74 27.75%
P/EPS 10.32 -37.69 0.00 37.86 12.27 28.52 7.60 6.77%
EY 9.69 -2.65 0.00 2.64 8.15 3.51 13.16 -6.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.76 0.00 0.57 0.45 0.69 0.25 30.96%

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