[NOMAD] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -18.42%
YoY- 41.1%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 65,828 44,366 37,590 34,868 29,760 25,848 24,086 95.59%
PBT 8,340 3,107 1,854 -174 -408 -5,854 -3,317 -
Tax -1,024 -1,748 -1,556 -1,176 -732 -1,780 -1,838 -32.31%
NP 7,316 1,359 298 -1,350 -1,140 -7,634 -5,156 -
-
NP to SH 7,316 1,359 298 -1,350 -1,140 -7,634 -5,156 -
-
Tax Rate 12.28% 56.26% 83.93% - - - - -
Total Cost 58,512 43,007 37,292 36,218 30,900 33,482 29,242 58.85%
-
Net Worth 356,654 299,919 309,119 308,249 393,299 309,850 316,184 8.36%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 356,654 299,919 309,119 308,249 393,299 309,850 316,184 8.36%
NOSH 228,624 217,333 223,999 224,999 284,999 224,529 227,470 0.33%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.11% 3.06% 0.79% -3.87% -3.83% -29.53% -21.41% -
ROE 2.05% 0.45% 0.10% -0.44% -0.29% -2.46% -1.63% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 28.79 20.41 16.78 15.50 10.44 11.51 10.59 94.90%
EPS 3.20 0.60 0.13 -0.60 -0.40 -3.40 -2.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.38 1.38 1.37 1.38 1.38 1.39 8.00%
Adjusted Per Share Value based on latest NOSH - 194,999
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 29.48 19.87 16.84 15.62 13.33 11.58 10.79 95.55%
EPS 3.28 0.61 0.13 -0.60 -0.51 -3.42 -2.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5974 1.3433 1.3845 1.3806 1.7616 1.3878 1.4162 8.36%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.45 0.47 0.61 0.66 0.68 0.70 0.90 -
P/RPS 1.56 2.30 3.63 4.26 6.51 6.08 8.50 -67.73%
P/EPS 14.06 75.16 457.50 -110.00 -170.00 -20.59 -39.71 -
EY 7.11 1.33 0.22 -0.91 -0.59 -4.86 -2.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.44 0.48 0.49 0.51 0.65 -41.64%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 14/05/10 22/02/10 24/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.58 0.45 0.59 0.64 0.68 0.68 0.60 -
P/RPS 2.01 2.20 3.52 4.13 6.51 5.91 5.67 -49.94%
P/EPS 18.12 71.96 442.50 -106.67 -170.00 -20.00 -26.47 -
EY 5.52 1.39 0.23 -0.94 -0.59 -5.00 -3.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.43 0.47 0.49 0.49 0.43 -9.54%

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