[NADAYU] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 2.63%
YoY- -116.57%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 65,469 87,811 5,231 16,309 48,254 1,305 585 2189.34%
PBT 5,205 8,258 4,594 -6,162 -4,445 -7,899 -1,805 -
Tax -1,041 -2,619 105 1,093 -788 419 -202 196.87%
NP 4,164 5,639 4,699 -5,069 -5,233 -7,480 -2,007 -
-
NP to SH 4,241 5,713 4,741 -5,033 -5,169 -7,456 -1,949 -
-
Tax Rate 20.00% 31.71% -2.29% - - - - -
Total Cost 61,305 82,172 532 21,378 53,487 8,785 2,592 716.10%
-
Net Worth 297,330 292,560 292,284 287,271 309,216 316,245 334,114 -7.44%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,304 - - - 4,615 - - -
Div Payout % 54.35% - - - 0.00% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 297,330 292,560 292,284 287,271 309,216 316,245 334,114 -7.44%
NOSH 230,489 230,362 230,145 229,817 230,758 230,835 232,023 -0.43%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.36% 6.42% 89.83% -31.08% -10.84% -573.18% -343.08% -
ROE 1.43% 1.95% 1.62% -1.75% -1.67% -2.36% -0.58% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 28.40 38.12 2.27 7.10 20.91 0.57 0.25 2212.19%
EPS 1.84 2.48 2.06 -2.19 -2.24 -3.23 -0.84 -
DPS 1.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.29 1.27 1.27 1.25 1.34 1.37 1.44 -7.03%
Adjusted Per Share Value based on latest NOSH - 229,817
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 28.42 38.11 2.27 7.08 20.94 0.57 0.25 2213.27%
EPS 1.84 2.48 2.06 -2.18 -2.24 -3.24 -0.85 -
DPS 1.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.2906 1.2699 1.2687 1.2469 1.3422 1.3727 1.4502 -7.44%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.95 0.90 1.00 1.00 1.13 1.15 1.37 -
P/RPS 3.34 2.36 44.00 14.09 5.40 203.42 543.37 -96.59%
P/EPS 51.63 36.29 48.54 -45.66 -50.45 -35.60 -163.10 -
EY 1.94 2.76 2.06 -2.19 -1.98 -2.81 -0.61 -
DY 1.05 0.00 0.00 0.00 1.77 0.00 0.00 -
P/NAPS 0.74 0.71 0.79 0.80 0.84 0.84 0.95 -15.27%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 20/11/12 27/08/12 28/05/12 24/02/12 23/11/11 24/08/11 -
Price 0.85 0.90 0.93 0.99 1.03 1.15 1.27 -
P/RPS 2.99 2.36 40.92 13.95 4.93 203.42 503.71 -96.67%
P/EPS 46.20 36.29 45.15 -45.21 -45.98 -35.60 -151.19 -
EY 2.16 2.76 2.22 -2.21 -2.17 -2.81 -0.66 -
DY 1.18 0.00 0.00 0.00 1.94 0.00 0.00 -
P/NAPS 0.66 0.71 0.73 0.79 0.77 0.84 0.88 -17.37%

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