[NADAYU] YoY Quarter Result on 31-Oct-2006 [#2]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
14-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- -20.36%
YoY- 89.12%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 30,455 28,871 53,225 48,457 28,796 20,436 27,996 1.41%
PBT 4,411 7,608 8,502 6,318 3,003 1,538 5,159 -2.57%
Tax -1,081 -2,138 -1,465 -2,290 -810 98 -1,508 -5.39%
NP 3,330 5,470 7,037 4,028 2,193 1,636 3,651 -1.52%
-
NP to SH 3,331 5,469 4,843 4,153 2,196 1,636 3,651 -1.51%
-
Tax Rate 24.51% 28.10% 17.23% 36.25% 26.97% -6.37% 29.23% -
Total Cost 27,125 23,401 46,188 44,429 26,603 18,800 24,345 1.81%
-
Net Worth 316,907 309,217 290,580 279,624 275,738 274,847 268,935 2.77%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 316,907 309,217 290,580 279,624 275,738 274,847 268,935 2.77%
NOSH 231,319 230,759 230,619 165,458 165,112 163,600 162,991 6.00%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 10.93% 18.95% 13.22% 8.31% 7.62% 8.01% 13.04% -
ROE 1.05% 1.77% 1.67% 1.49% 0.80% 0.60% 1.36% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 13.17 12.51 23.08 29.29 17.44 12.49 17.18 -4.32%
EPS 1.44 2.37 2.10 2.51 1.33 1.00 2.24 -7.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.34 1.26 1.69 1.67 1.68 1.65 -3.04%
Adjusted Per Share Value based on latest NOSH - 165,458
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 13.22 12.53 23.10 21.03 12.50 8.87 12.15 1.41%
EPS 1.45 2.37 2.10 1.80 0.95 0.71 1.58 -1.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3756 1.3422 1.2613 1.2137 1.1969 1.193 1.1673 2.77%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.80 0.63 0.89 0.42 0.48 0.99 1.53 -
P/RPS 6.08 5.04 3.86 1.43 2.75 7.93 8.91 -6.16%
P/EPS 55.56 26.58 42.38 16.73 36.09 99.00 68.30 -3.37%
EY 1.80 3.76 2.36 5.98 2.77 1.01 1.46 3.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.47 0.71 0.25 0.29 0.59 0.93 -7.56%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 15/12/09 11/12/08 11/12/07 14/12/06 13/12/05 14/12/04 19/12/03 -
Price 0.78 0.60 0.87 0.43 0.44 1.01 1.32 -
P/RPS 5.92 4.80 3.77 1.47 2.52 8.09 7.68 -4.24%
P/EPS 54.17 25.32 41.43 17.13 33.08 101.00 58.93 -1.39%
EY 1.85 3.95 2.41 5.84 3.02 0.99 1.70 1.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.45 0.69 0.25 0.26 0.60 0.80 -5.48%

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