[NADAYU] YoY Quarter Result on 31-Jul-2003 [#1]

Stock
[NADAYU] NADAYU PROPERTIES BHD
Announcement Date
11-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- -19.85%
YoY- 5.54%
Quarter Report
Latest QR
Upcoming QR
NADAYU's Result
NADAYU's Financial Summary
View:
Show?
Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 48,355 52,149 25,579 33,525 38,278 0 -
PBT 7,710 3,722 2,472 6,195 5,466 0 -
Tax -2,499 -1,253 -609 -1,926 -1,421 0 -
NP 5,211 2,469 1,863 4,269 4,045 0 -
-
NP to SH 5,215 2,477 1,863 4,269 4,045 0 -
-
Tax Rate 32.41% 33.66% 24.64% 31.09% 26.00% - -
Total Cost 43,144 49,680 23,716 29,256 34,233 0 -
-
Net Worth 286,411 277,227 279,450 268,849 179,777 0 -
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 286,411 277,227 279,450 268,849 179,777 0 -
NOSH 165,555 164,039 163,421 162,938 160,515 0 -
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 10.78% 4.73% 7.28% 12.73% 10.57% 0.00% -
ROE 1.82% 0.89% 0.67% 1.59% 2.25% 0.00% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 29.21 31.79 15.65 20.58 23.85 0.00 -
EPS 3.15 1.51 1.14 2.62 2.52 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.69 1.71 1.65 1.12 0.00 -
Adjusted Per Share Value based on latest NOSH - 162,938
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 20.99 22.64 11.10 14.55 16.61 0.00 -
EPS 2.26 1.08 0.81 1.85 1.76 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2432 1.2033 1.213 1.167 0.7803 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 - -
Price 0.41 0.49 0.94 2.94 0.85 0.00 -
P/RPS 1.40 1.54 6.01 14.29 3.56 0.00 -
P/EPS 13.02 32.45 82.46 112.21 33.73 0.00 -
EY 7.68 3.08 1.21 0.89 2.96 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.29 0.55 1.78 0.76 0.00 -
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 19/09/06 08/09/05 13/09/04 11/09/03 09/09/02 - -
Price 0.36 0.50 1.01 2.61 1.00 0.00 -
P/RPS 1.23 1.57 6.45 12.69 4.19 0.00 -
P/EPS 11.43 33.11 88.60 99.62 39.68 0.00 -
EY 8.75 3.02 1.13 1.00 2.52 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.30 0.59 1.58 0.89 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