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

Announcement Date
14-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- -12.18%
YoY- -55.19%
Quarter Report
View:
Show?
Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 53,225 48,457 28,796 20,436 27,996 17,664 0 -
PBT 8,502 6,318 3,003 1,538 5,159 4,392 0 -
Tax -1,465 -2,290 -810 98 -1,508 -1,092 0 -
NP 7,037 4,028 2,193 1,636 3,651 3,300 0 -
-
NP to SH 4,843 4,153 2,196 1,636 3,651 3,300 0 -
-
Tax Rate 17.23% 36.25% 26.97% -6.37% 29.23% 24.86% - -
Total Cost 46,188 44,429 26,603 18,800 24,345 14,364 0 -
-
Net Worth 290,580 279,624 275,738 274,847 268,935 181,176 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 290,580 279,624 275,738 274,847 268,935 181,176 0 -
NOSH 230,619 165,458 165,112 163,600 162,991 161,764 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 13.22% 8.31% 7.62% 8.01% 13.04% 18.68% 0.00% -
ROE 1.67% 1.49% 0.80% 0.60% 1.36% 1.82% 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 23.08 29.29 17.44 12.49 17.18 10.92 0.00 -
EPS 2.10 2.51 1.33 1.00 2.24 2.04 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 23.10 21.03 12.50 8.87 12.15 7.67 0.00 -
EPS 2.10 1.80 0.95 0.71 1.58 1.43 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2613 1.2137 1.1969 1.193 1.1673 0.7864 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 3.86 1.43 2.75 7.93 8.91 11.81 0.00 -
P/EPS 42.38 16.73 36.09 99.00 68.30 63.24 0.00 -
EY 2.36 5.98 2.77 1.01 1.46 1.58 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 3.77 1.47 2.52 8.09 7.68 13.00 0.00 -
P/EPS 41.43 17.13 33.08 101.00 58.93 69.61 0.00 -
EY 2.41 5.84 3.02 0.99 1.70 1.44 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