[NOMAD] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Announcement Date
24-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 38.89%
YoY- -24.15%
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 11,732 12,013 10,673 9,752 8,040 7,670 8,025 28.84%
PBT 13,456 9,508 8,056 7,136 5,304 7,430 8,858 32.17%
Tax -1,944 -2,905 -2,109 -1,886 -1,524 -1,614 -2,824 -22.05%
NP 11,512 6,603 5,946 5,250 3,780 5,816 6,034 53.88%
-
NP to SH 11,512 6,603 5,946 5,250 3,780 5,816 6,034 53.88%
-
Tax Rate 14.45% 30.55% 26.18% 26.43% 28.73% 21.72% 31.88% -
Total Cost 220 5,410 4,726 4,502 4,260 1,854 1,990 -76.99%
-
Net Worth 307,724 307,842 305,509 222,457 225,000 300,827 298,760 1.99%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 307,724 307,842 305,509 222,457 225,000 300,827 298,760 1.99%
NOSH 221,384 223,074 222,999 222,457 225,000 222,835 222,955 -0.47%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 98.12% 54.97% 55.72% 53.84% 47.01% 75.83% 75.20% -
ROE 3.74% 2.14% 1.95% 2.36% 1.68% 1.93% 2.02% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 5.30 5.39 4.79 4.38 3.57 3.44 3.60 29.44%
EPS 5.20 2.96 2.67 2.40 1.60 2.61 2.71 54.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.38 1.37 1.00 1.00 1.35 1.34 2.47%
Adjusted Per Share Value based on latest NOSH - 224,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 5.25 5.38 4.78 4.37 3.60 3.44 3.59 28.86%
EPS 5.16 2.96 2.66 2.35 1.69 2.60 2.70 54.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3783 1.3788 1.3683 0.9964 1.0078 1.3474 1.3381 1.99%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.94 0.89 0.83 0.90 0.79 0.66 0.71 -
P/RPS 17.74 16.53 17.34 20.53 22.11 19.17 19.72 -6.81%
P/EPS 18.08 30.07 31.12 38.14 47.02 25.29 26.23 -21.98%
EY 5.53 3.33 3.21 2.62 2.13 3.95 3.81 28.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.64 0.61 0.90 0.79 0.49 0.53 18.09%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 26/01/07 10/11/06 24/07/06 19/05/06 23/01/06 18/11/05 -
Price 0.94 0.89 0.88 0.85 0.81 0.73 0.65 -
P/RPS 17.74 16.53 18.39 19.39 22.67 21.21 18.06 -1.18%
P/EPS 18.08 30.07 33.00 36.02 48.21 27.97 24.01 -17.24%
EY 5.53 3.33 3.03 2.78 2.07 3.58 4.16 20.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.64 0.64 0.85 0.81 0.54 0.49 24.44%

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