[NADAYU] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -282.56%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 CAGR
Revenue 1,863 87,811 1,305 0 44,562 16,763 75,717 -47.98%
PBT 345 8,258 -7,899 0 6,261 3,166 8,942 -43.68%
Tax 235 -2,619 419 0 -2,226 -1,100 -3,255 -
NP 580 5,639 -7,480 0 4,035 2,066 5,687 -33.15%
-
NP to SH 599 5,713 -7,456 0 4,036 2,105 5,216 -31.73%
-
Tax Rate -68.12% 31.71% - - 35.55% 34.74% 36.40% -
Total Cost 1,283 82,172 8,785 0 40,527 14,697 70,030 -50.61%
-
Net Worth 315,626 292,560 316,245 0 320,573 312,280 295,419 1.17%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 315,626 292,560 316,245 0 320,573 312,280 295,419 1.17%
NOSH 230,384 230,362 230,835 231,063 230,628 231,318 230,796 -0.03%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 31.13% 6.42% -573.18% 0.00% 9.05% 12.32% 7.51% -
ROE 0.19% 1.95% -2.36% 0.00% 1.26% 0.67% 1.77% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 CAGR
RPS 0.81 38.12 0.57 0.00 19.32 7.25 32.81 -47.95%
EPS 0.26 2.48 -3.23 0.00 1.75 0.91 2.26 -31.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.27 1.37 0.00 1.39 1.35 1.28 1.20%
Adjusted Per Share Value based on latest NOSH - 230,835
30/09/13 30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 CAGR
RPS 0.81 38.11 0.57 0.00 19.34 7.28 32.87 -47.96%
EPS 0.26 2.48 -3.24 0.00 1.75 0.91 2.26 -31.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.2699 1.3727 0.00 1.3915 1.3555 1.2823 1.17%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 29/01/10 30/01/09 31/01/08 -
Price 1.29 0.90 1.15 0.96 0.79 0.51 0.70 -
P/RPS 159.53 2.36 203.42 0.00 4.09 7.04 2.13 114.13%
P/EPS 496.15 36.29 -35.60 0.00 45.14 56.04 30.97 63.12%
EY 0.20 2.76 -2.81 0.00 2.22 1.78 3.23 -38.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.71 0.84 0.00 0.57 0.38 0.55 9.91%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 31/01/10 31/01/09 31/01/08 CAGR
Date 27/11/13 20/11/12 23/11/11 - 24/03/10 26/03/09 25/03/08 -
Price 1.36 0.90 1.15 0.00 0.78 0.55 0.69 -
P/RPS 168.18 2.36 203.42 0.00 4.04 7.59 2.10 116.67%
P/EPS 523.08 36.29 -35.60 0.00 44.57 60.44 30.53 65.06%
EY 0.19 2.76 -2.81 0.00 2.24 1.65 3.28 -39.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.71 0.84 0.00 0.56 0.41 0.54 11.28%

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