[NOMAD] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -3.28%
YoY- 84.44%
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 20,832 17,080 20,356 20,029 15,924 11,732 12,013 44.38%
PBT -498 2,540 11,799 15,593 15,090 13,456 9,508 -
Tax -1,794 -1,288 -4,384 -4,625 -3,750 -1,944 -2,905 -27.50%
NP -2,292 1,252 7,415 10,968 11,340 11,512 6,603 -
-
NP to SH -2,292 1,252 7,415 10,968 11,340 11,512 6,603 -
-
Tax Rate - 50.71% 37.16% 29.66% 24.85% 14.45% 30.55% -
Total Cost 23,124 15,828 12,941 9,061 4,584 220 5,410 163.60%
-
Net Worth 323,171 441,329 316,822 313,477 317,519 307,724 307,842 3.29%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 323,171 441,329 316,822 313,477 317,519 307,724 307,842 3.29%
NOSH 229,200 312,999 224,696 222,324 226,800 221,384 223,074 1.82%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -11.00% 7.33% 36.43% 54.76% 71.21% 98.12% 54.97% -
ROE -0.71% 0.28% 2.34% 3.50% 3.57% 3.74% 2.14% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.09 5.46 9.06 9.01 7.02 5.30 5.39 41.72%
EPS -1.00 0.40 3.30 4.93 5.00 5.20 2.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.41 1.41 1.41 1.40 1.39 1.38 1.44%
Adjusted Per Share Value based on latest NOSH - 232,363
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.33 7.65 9.12 8.97 7.13 5.25 5.38 44.39%
EPS -1.03 0.56 3.32 4.91 5.08 5.16 2.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4475 1.9767 1.419 1.404 1.4221 1.3783 1.3788 3.29%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.94 0.94 0.92 0.95 1.00 0.94 0.89 -
P/RPS 10.34 17.23 10.16 10.54 14.24 17.74 16.53 -26.87%
P/EPS -94.00 235.00 27.88 19.26 20.00 18.08 30.07 -
EY -1.06 0.43 3.59 5.19 5.00 5.53 3.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.67 0.65 0.67 0.71 0.68 0.64 3.10%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 30/05/08 29/02/08 23/11/07 29/08/07 30/05/07 26/01/07 -
Price 1.10 0.95 0.89 0.90 0.96 0.94 0.89 -
P/RPS 12.10 17.41 9.82 9.99 13.67 17.74 16.53 -18.79%
P/EPS -110.00 237.50 26.97 18.24 19.20 18.08 30.07 -
EY -0.91 0.42 3.71 5.48 5.21 5.53 3.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.67 0.63 0.64 0.69 0.68 0.64 14.11%

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