[NOMAD] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -1.49%
YoY- 116.0%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 17,080 20,356 20,029 15,924 11,732 12,013 10,673 36.77%
PBT 2,540 11,799 15,593 15,090 13,456 9,508 8,056 -53.64%
Tax -1,288 -4,384 -4,625 -3,750 -1,944 -2,905 -2,109 -27.99%
NP 1,252 7,415 10,968 11,340 11,512 6,603 5,946 -64.57%
-
NP to SH 1,252 7,415 10,968 11,340 11,512 6,603 5,946 -64.57%
-
Tax Rate 50.71% 37.16% 29.66% 24.85% 14.45% 30.55% 26.18% -
Total Cost 15,828 12,941 9,061 4,584 220 5,410 4,726 123.68%
-
Net Worth 441,329 316,822 313,477 317,519 307,724 307,842 305,509 27.76%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 441,329 316,822 313,477 317,519 307,724 307,842 305,509 27.76%
NOSH 312,999 224,696 222,324 226,800 221,384 223,074 222,999 25.33%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 7.33% 36.43% 54.76% 71.21% 98.12% 54.97% 55.72% -
ROE 0.28% 2.34% 3.50% 3.57% 3.74% 2.14% 1.95% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 5.46 9.06 9.01 7.02 5.30 5.39 4.79 9.11%
EPS 0.40 3.30 4.93 5.00 5.20 2.96 2.67 -71.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.41 1.41 1.40 1.39 1.38 1.37 1.93%
Adjusted Per Share Value based on latest NOSH - 214,769
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 7.65 9.12 8.97 7.13 5.25 5.38 4.78 36.78%
EPS 0.56 3.32 4.91 5.08 5.16 2.96 2.66 -64.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9767 1.419 1.404 1.4221 1.3783 1.3788 1.3683 27.76%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.94 0.92 0.95 1.00 0.94 0.89 0.83 -
P/RPS 17.23 10.16 10.54 14.24 17.74 16.53 17.34 -0.42%
P/EPS 235.00 27.88 19.26 20.00 18.08 30.07 31.12 284.43%
EY 0.43 3.59 5.19 5.00 5.53 3.33 3.21 -73.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.65 0.67 0.71 0.68 0.64 0.61 6.44%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 23/11/07 29/08/07 30/05/07 26/01/07 10/11/06 -
Price 0.95 0.89 0.90 0.96 0.94 0.89 0.88 -
P/RPS 17.41 9.82 9.99 13.67 17.74 16.53 18.39 -3.58%
P/EPS 237.50 26.97 18.24 19.20 18.08 30.07 33.00 272.31%
EY 0.42 3.71 5.48 5.21 5.53 3.33 3.03 -73.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.63 0.64 0.69 0.68 0.64 0.64 3.09%

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