[NOMAD] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -124.96%
YoY- -147.01%
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 34,868 29,760 25,848 24,086 20,832 17,080 20,356 43.20%
PBT -174 -408 -5,854 -3,317 -498 2,540 11,799 -
Tax -1,176 -732 -1,780 -1,838 -1,794 -1,288 -4,384 -58.43%
NP -1,350 -1,140 -7,634 -5,156 -2,292 1,252 7,415 -
-
NP to SH -1,350 -1,140 -7,634 -5,156 -2,292 1,252 7,415 -
-
Tax Rate - - - - - 50.71% 37.16% -
Total Cost 36,218 30,900 33,482 29,242 23,124 15,828 12,941 98.72%
-
Net Worth 308,249 393,299 309,850 316,184 323,171 441,329 316,822 -1.81%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 308,249 393,299 309,850 316,184 323,171 441,329 316,822 -1.81%
NOSH 224,999 284,999 224,529 227,470 229,200 312,999 224,696 0.08%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -3.87% -3.83% -29.53% -21.41% -11.00% 7.33% 36.43% -
ROE -0.44% -0.29% -2.46% -1.63% -0.71% 0.28% 2.34% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 15.50 10.44 11.51 10.59 9.09 5.46 9.06 43.09%
EPS -0.60 -0.40 -3.40 -2.27 -1.00 0.40 3.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.38 1.38 1.39 1.41 1.41 1.41 -1.90%
Adjusted Per Share Value based on latest NOSH - 226,749
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 15.62 13.33 11.58 10.79 9.33 7.65 9.12 43.19%
EPS -0.60 -0.51 -3.42 -2.31 -1.03 0.56 3.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3806 1.7616 1.3878 1.4162 1.4475 1.9767 1.419 -1.81%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.66 0.68 0.70 0.90 0.94 0.94 0.92 -
P/RPS 4.26 6.51 6.08 8.50 10.34 17.23 10.16 -44.00%
P/EPS -110.00 -170.00 -20.59 -39.71 -94.00 235.00 27.88 -
EY -0.91 -0.59 -4.86 -2.52 -1.06 0.43 3.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.49 0.51 0.65 0.67 0.67 0.65 -18.31%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 22/08/08 30/05/08 29/02/08 -
Price 0.64 0.68 0.68 0.60 1.10 0.95 0.89 -
P/RPS 4.13 6.51 5.91 5.67 12.10 17.41 9.82 -43.89%
P/EPS -106.67 -170.00 -20.00 -26.47 -110.00 237.50 26.97 -
EY -0.94 -0.59 -5.00 -3.78 -0.91 0.42 3.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.49 0.43 0.78 0.67 0.63 -17.75%

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