[NADAYU] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -142.47%
YoY- 79.61%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/07/10 31/03/10 31/07/09 31/07/08 CAGR
Revenue 40,572 65,236 502,496 4,972 0 27,412 142,532 -23.59%
PBT -5,728 -24,648 163,212 -15,348 0 7,640 32,432 -
Tax 1,560 4,372 -41,740 2,316 0 -1,952 -9,108 -
NP -4,168 -20,276 121,472 -13,032 0 5,688 23,324 -
-
NP to SH -4,104 -20,132 121,524 -13,032 0 5,688 23,336 -
-
Tax Rate - - 25.57% - - 25.55% 28.08% -
Total Cost 44,740 85,512 381,024 18,004 0 21,724 119,208 -18.93%
-
Net Worth 296,399 287,271 334,745 309,625 0 316,509 308,994 -0.88%
Dividend
31/03/13 31/03/12 31/03/11 31/07/10 31/03/10 31/07/09 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/07/10 31/03/10 31/07/09 31/07/08 CAGR
Net Worth 296,399 287,271 334,745 309,625 0 316,509 308,994 -0.88%
NOSH 228,000 229,817 230,858 231,063 230,682 229,354 230,592 -0.24%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/07/10 31/03/10 31/07/09 31/07/08 CAGR
NP Margin -10.27% -31.08% 24.17% -262.11% 0.00% 20.75% 16.36% -
ROE -1.38% -7.01% 36.30% -4.21% 0.00% 1.80% 7.55% -
Per Share
31/03/13 31/03/12 31/03/11 31/07/10 31/03/10 31/07/09 31/07/08 CAGR
RPS 17.79 28.39 217.66 2.15 0.00 11.95 61.81 -23.41%
EPS -1.80 -8.76 52.64 -5.64 0.00 2.48 10.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.25 1.45 1.34 0.00 1.38 1.34 -0.64%
Adjusted Per Share Value based on latest NOSH - 228,000
31/03/13 31/03/12 31/03/11 31/07/10 31/03/10 31/07/09 31/07/08 CAGR
RPS 17.61 28.32 218.11 2.16 0.00 11.90 61.87 -23.59%
EPS -1.78 -8.74 52.75 -5.66 0.00 2.47 10.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2865 1.2469 1.453 1.344 0.00 1.3738 1.3412 -0.88%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/07/10 31/03/10 31/07/09 31/07/08 CAGR
Date 29/03/13 30/03/12 31/03/11 30/07/10 31/03/10 31/07/09 31/07/08 -
Price 0.88 1.00 1.18 0.90 0.83 0.61 0.80 -
P/RPS 4.95 3.52 0.54 41.83 0.00 5.10 1.29 33.38%
P/EPS -48.89 -11.42 2.24 -15.96 0.00 24.60 7.91 -
EY -2.05 -8.76 44.61 -6.27 0.00 4.07 12.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.80 0.81 0.67 0.00 0.44 0.60 2.71%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/07/10 31/03/10 31/07/09 31/07/08 CAGR
Date 29/05/13 28/05/12 23/05/11 22/09/10 - 17/09/09 19/09/08 -
Price 0.90 0.99 1.25 0.97 0.00 0.60 0.80 -
P/RPS 5.06 3.49 0.57 45.08 0.00 5.02 1.29 34.01%
P/EPS -50.00 -11.30 2.37 -17.20 0.00 24.19 7.91 -
EY -2.00 -8.85 42.11 -5.81 0.00 4.13 12.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.79 0.86 0.72 0.00 0.43 0.60 3.03%

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