[NOMAD] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -10.01%
YoY- 587.7%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 69,828 69,986 66,366 64,984 65,828 44,366 37,590 51.17%
PBT 1,960 3,857 3,689 4,800 8,340 3,107 1,854 3.77%
Tax -1,460 -205 738 1,784 -1,024 -1,748 -1,556 -4.16%
NP 500 3,652 4,428 6,584 7,316 1,359 298 41.24%
-
NP to SH 500 3,652 4,308 6,584 7,316 1,359 298 41.24%
-
Tax Rate 74.49% 5.32% -20.01% -37.17% 12.28% 56.26% 83.93% -
Total Cost 69,328 66,334 61,938 58,400 58,512 43,007 37,292 51.24%
-
Net Worth 335,416 358,352 338,178 337,978 356,654 299,919 309,119 5.59%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 4,564 - - - - - -
Div Payout % - 125.00% - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 335,416 358,352 338,178 337,978 356,654 299,919 309,119 5.59%
NOSH 208,333 228,249 215,400 219,466 228,624 217,333 223,999 -4.72%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 0.72% 5.22% 6.67% 10.13% 11.11% 3.06% 0.79% -
ROE 0.15% 1.02% 1.27% 1.95% 2.05% 0.45% 0.10% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 33.52 30.66 30.81 29.61 28.79 20.41 16.78 58.68%
EPS 0.24 1.64 2.00 3.00 3.20 0.60 0.13 50.54%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.57 1.57 1.54 1.56 1.38 1.38 10.83%
Adjusted Per Share Value based on latest NOSH - 209,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 31.28 31.35 29.72 29.11 29.48 19.87 16.84 51.16%
EPS 0.22 1.64 1.93 2.95 3.28 0.61 0.13 42.05%
DPS 0.00 2.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5023 1.605 1.5147 1.5138 1.5974 1.3433 1.3845 5.60%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.61 0.59 0.51 0.54 0.45 0.47 0.61 -
P/RPS 1.82 1.92 1.66 1.82 1.56 2.30 3.63 -36.91%
P/EPS 254.17 36.87 25.50 18.00 14.06 75.16 457.50 -32.44%
EY 0.39 2.71 3.92 5.56 7.11 1.33 0.22 46.52%
DY 0.00 3.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.32 0.35 0.29 0.34 0.44 -9.31%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 25/02/11 23/11/10 27/08/10 14/05/10 22/02/10 24/11/09 -
Price 0.65 0.58 0.70 0.61 0.58 0.45 0.59 -
P/RPS 1.94 1.89 2.27 2.06 2.01 2.20 3.52 -32.80%
P/EPS 270.83 36.25 35.00 20.33 18.12 71.96 442.50 -27.93%
EY 0.37 2.76 2.86 4.92 5.52 1.39 0.23 37.33%
DY 0.00 3.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.45 0.40 0.37 0.33 0.43 -4.71%

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