[NOMAD] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 149.42%
YoY- 49.03%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 75,900 73,004 76,919 76,605 73,416 69,828 69,986 5.56%
PBT 4,736 3,784 7,674 8,017 4,124 1,960 3,857 14.68%
Tax -1,244 -1,044 -1,539 -1,597 -1,550 -1,460 -205 233.05%
NP 3,492 2,740 6,135 6,420 2,574 500 3,652 -2.94%
-
NP to SH 3,492 2,740 6,135 6,420 2,574 500 3,652 -2.94%
-
Tax Rate 26.27% 27.59% 20.05% 19.92% 37.58% 74.49% 5.32% -
Total Cost 72,408 70,264 70,784 70,185 70,842 69,328 66,334 6.02%
-
Net Worth 346,961 351,338 352,483 347,749 352,815 335,416 358,352 -2.13%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 4,461 - - - 4,564 -
Div Payout % - - 72.73% - - - 125.00% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 346,961 351,338 352,483 347,749 352,815 335,416 358,352 -2.13%
NOSH 223,846 220,967 223,090 222,916 221,896 208,333 228,249 -1.29%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.60% 3.75% 7.98% 8.38% 3.51% 0.72% 5.22% -
ROE 1.01% 0.78% 1.74% 1.85% 0.73% 0.15% 1.02% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 33.91 33.04 34.48 34.37 33.09 33.52 30.66 6.95%
EPS 1.56 1.24 2.75 2.88 1.16 0.24 1.64 -3.28%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.55 1.59 1.58 1.56 1.59 1.61 1.57 -0.85%
Adjusted Per Share Value based on latest NOSH - 223,291
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 33.99 32.70 34.45 34.31 32.88 31.28 31.35 5.54%
EPS 1.56 1.23 2.75 2.88 1.15 0.22 1.64 -3.28%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.04 -
NAPS 1.554 1.5736 1.5787 1.5575 1.5802 1.5023 1.605 -2.13%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.80 0.80 0.74 0.63 0.63 0.61 0.59 -
P/RPS 2.36 2.42 2.15 1.83 1.90 1.82 1.92 14.76%
P/EPS 51.28 64.52 26.91 21.87 54.31 254.17 36.87 24.62%
EY 1.95 1.55 3.72 4.57 1.84 0.39 2.71 -19.71%
DY 0.00 0.00 2.70 0.00 0.00 0.00 3.39 -
P/NAPS 0.52 0.50 0.47 0.40 0.40 0.38 0.38 23.28%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 10/08/12 11/05/12 24/02/12 25/11/11 19/08/11 26/05/11 25/02/11 -
Price 0.79 0.80 0.78 0.68 0.63 0.65 0.58 -
P/RPS 2.33 2.42 2.26 1.98 1.90 1.94 1.89 14.98%
P/EPS 50.64 64.52 28.36 23.61 54.31 270.83 36.25 24.99%
EY 1.97 1.55 3.53 4.24 1.84 0.37 2.76 -20.14%
DY 0.00 0.00 2.56 0.00 0.00 0.00 3.45 -
P/NAPS 0.51 0.50 0.49 0.44 0.40 0.40 0.37 23.87%

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